Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£118,525First YearProfit From Rental Income
£27,379
↗ 23%After 5 Years
Change In Property Value
£102,498
↗ 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 | £22,296 | £22,630 | £22,970 | £23,544 | £24,133 | £115,573 |
| Total Expenses | £16,183 | £16,266 | £16,341 | £16,440 | £16,542 | £81,772 |
| Profit Before Tax | £6,113 | £6,364 | £6,629 | £7,104 | £7,591 | £33,802 |
| Profit After Tax | £4,952 | £5,155 | £5,369 | £5,754 | £6,149 | £27,379 |
| Change In Property Value | £11,145 | £21,045 | £24,221 | £25,675 | £20,411 | £102,498 |
| Net Return | £16,097 | £26,201 | £29,591 | £31,429 | £26,560 | £129,877 |
| 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