Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,639First YearProfit From Rental Income
£27,644
↗ 23%After 5 Years
Change In Property Value
£103,377
↗ 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 | £22,476 | £22,813 | £23,155 | £23,734 | £24,328 | £116,506 |
| Total Expenses | £16,303 | £16,387 | £16,462 | £16,562 | £16,664 | £82,377 |
| Profit Before Tax | £6,173 | £6,426 | £6,693 | £7,172 | £7,664 | £34,129 |
| Profit After Tax | £5,000 | £5,205 | £5,422 | £5,810 | £6,208 | £27,644 |
| Change In Property Value | £11,241 | £21,226 | £24,429 | £25,895 | £20,586 | £103,377 |
| Net Return | £16,241 | £26,431 | £29,851 | £31,705 | £26,794 | £131,021 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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