Flat M50 2 beds 2 baths

Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£81,247First Year

Profit From Rental Income

After 5 Years

£17,088

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£73,113

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,381	£16,790	£17,210	£82,419
Total Expenses	£12,116	£12,190	£12,255	£12,338	£12,423	£61,322
Profit Before Tax	£3,784	£3,948	£4,125	£4,452	£4,787	£21,097
Profit After Tax	£3,065	£3,198	£3,341	£3,606	£3,878	£17,088
Change In Property Value	£7,950	£15,012	£17,277	£18,314	£14,560	£73,113
Net Return	£11,015	£18,210	£20,619	£21,920	£18,437	£90,201
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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