Flat M50 0 beds 1 bath

Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,589

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£34,488

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,727	£7,920	£8,118	£38,877
Total Expenses	£6,772	£6,833	£6,886	£6,947	£7,009	£34,446
Profit Before Tax	£728	£779	£841	£973	£1,109	£4,431
Profit After Tax	£590	£631	£681	£788	£898	£3,589
Change In Property Value	£3,750	£7,081	£8,150	£8,639	£6,868	£34,488
Net Return	£4,340	£7,713	£8,831	£9,427	£7,766	£38,077
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	24%	20%	99%

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