Flat M50 1 bed 1 bath

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£102,599First Year

Profit From Rental Income

After 5 Years

£22,970

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£89,944

↗ 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	£19,560	£19,853	£20,151	£20,655	£21,171	£101,391
Total Expenses	£14,445	£14,524	£14,595	£14,687	£14,782	£73,033
Profit Before Tax	£5,115	£5,329	£5,556	£5,968	£6,390	£28,357
Profit After Tax	£4,143	£4,317	£4,500	£4,834	£5,176	£22,970
Change In Property Value	£9,780	£18,468	£21,255	£22,530	£17,911	£89,944
Net Return	£13,923	£22,784	£25,755	£27,364	£23,087	£112,914
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	110%

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