Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,635First YearProfit From Rental Income
£27,646
↗ 23%After 5 Years
Change In Property Value
£103,374
↗ 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 | £16,386 | £16,462 | £16,561 | £16,663 | £82,376 |
| Profit Before Tax | £6,173 | £6,427 | £6,694 | £7,173 | £7,664 | £34,130 |
| Profit After Tax | £5,000 | £5,206 | £5,422 | £5,810 | £6,208 | £27,646 |
| Change In Property Value | £11,240 | £21,225 | £24,428 | £25,894 | £20,586 | £103,374 |
| Net Return | £16,241 | £26,431 | £29,850 | £31,704 | £26,794 | £131,020 |
| 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