Flat
M50
0 beds
1 bath
Michigan Point Tower A, 9 Michigan Avenue M50
North West, England · M50
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£1,660
↗ 5%After 5 Years
Change In Property Value
£28,970
↗ 28%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,490 | £6,653 | £6,819 | £32,657 |
| Total Expenses | £6,008 | £6,068 | £6,118 | £6,176 | £6,236 | £30,607 |
| Profit Before Tax | £292 | £327 | £372 | £476 | £583 | £2,050 |
| Profit After Tax | £236 | £265 | £301 | £386 | £472 | £1,660 |
| Change In Property Value | £3,150 | £5,948 | £6,846 | £7,257 | £5,769 | £28,970 |
| Net Return | £3,386 | £6,213 | £7,147 | £7,642 | £6,241 | £30,630 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 10% | 19% | 22% | 24% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change