Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,496First YearProfit From Rental Income
£30,106
↗ 23%After 5 Years
Change In Property Value
£110,358
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £17,270 | £17,356 | £17,433 | £17,537 | £17,643 | £87,238 |
| Profit Before Tax | £6,730 | £7,004 | £7,292 | £7,807 | £8,334 | £37,168 |
| Profit After Tax | £5,452 | £5,674 | £5,907 | £6,323 | £6,751 | £30,106 |
| Change In Property Value | £12,000 | £22,659 | £26,079 | £27,644 | £21,977 | £110,358 |
| Net Return | £17,451 | £28,333 | £31,986 | £33,967 | £28,727 | £140,464 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change