Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£118,542First YearProfit From Rental Income
£27,373
↗ 23%After 5 Years
Change In Property Value
£102,512
↗ 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 | £16,184 | £16,268 | £16,343 | £16,442 | £16,543 | £81,780 |
| Profit Before Tax | £6,112 | £6,363 | £6,627 | £7,102 | £7,589 | £33,793 |
| Profit After Tax | £4,951 | £5,154 | £5,368 | £5,753 | £6,147 | £27,373 |
| Change In Property Value | £11,147 | £21,048 | £24,225 | £25,678 | £20,414 | £102,512 |
| Net Return | £16,097 | £26,202 | £29,593 | £31,431 | £26,562 | £129,885 |
| 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