Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£111,008First YearProfit From Rental Income
£25,280
↗ 23%After 5 Years
Change In Property Value
£96,573
↗ 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 | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £15,362 | £15,444 | £15,517 | £15,612 | £15,711 | £77,645 |
| Profit Before Tax | £5,638 | £5,871 | £6,118 | £6,563 | £7,019 | £31,210 |
| Profit After Tax | £4,567 | £4,756 | £4,956 | £5,316 | £5,686 | £25,280 |
| Change In Property Value | £10,501 | £19,829 | £22,821 | £24,191 | £19,231 | £96,573 |
| Net Return | £15,067 | £24,585 | £27,777 | £29,507 | £24,917 | £121,853 |
| Return From Rental Income (%) | 4% | 4% | 4% | 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