Flat M16 2 beds 2 baths

Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£111,008First Year

Profit From Rental Income

After 5 Years

£17,861

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,162

↗ 26%After 5 Years

Return On Investment

97%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,696	£22,021	£22,572	£23,136	£23,830	£113,256
Total Expenses	£18,057	£18,135	£18,233	£18,334	£18,446	£91,205
Profit Before Tax	£3,639	£3,886	£4,339	£4,803	£5,385	£22,051
Profit After Tax	£2,948	£3,148	£3,514	£3,890	£4,362	£17,861
Change In Property Value	£10,501	£10,816	£20,424	£23,506	£24,916	£90,162
Net Return	£13,448	£13,963	£23,938	£27,396	£29,278	£108,024
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	26%	97%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change