Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,997First YearProfit From Rental Income
£25,284
↗ 23%After 5 Years
Change In Property Value
£96,565
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £15,361 | £15,443 | £15,516 | £15,611 | £15,710 | £77,640 |
| Profit Before Tax | £5,639 | £5,872 | £6,119 | £6,564 | £7,020 | £31,215 |
| Profit After Tax | £4,568 | £4,757 | £4,957 | £5,317 | £5,687 | £25,284 |
| Change In Property Value | £10,500 | £19,827 | £22,819 | £24,188 | £19,230 | £96,565 |
| Net Return | £15,067 | £24,584 | £27,776 | £29,505 | £24,916 | £121,849 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change