Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,097First YearProfit From Rental Income
£29,982
↗ 23%After 5 Years
Change In Property Value
£110,044
↗ 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 | £23,928 | £24,287 | £24,651 | £25,268 | £25,899 | £124,033 |
| Total Expenses | £17,226 | £17,312 | £17,389 | £17,493 | £17,598 | £87,018 |
| Profit Before Tax | £6,702 | £6,975 | £7,262 | £7,775 | £8,301 | £37,015 |
| Profit After Tax | £5,429 | £5,650 | £5,882 | £6,298 | £6,724 | £29,982 |
| Change In Property Value | £11,966 | £22,595 | £26,005 | £27,565 | £21,914 | £110,044 |
| Net Return | £17,394 | £28,245 | £31,887 | £33,863 | £28,638 | £140,026 |
| 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