Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,649First YearProfit From Rental Income
£25,187
↗ 23%After 5 Years
Change In Property Value
£96,290
↗ 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 | £20,940 | £21,254 | £21,573 | £22,112 | £22,665 | £108,544 |
| Total Expenses | £15,323 | £15,404 | £15,477 | £15,573 | £15,671 | £77,449 |
| Profit Before Tax | £5,617 | £5,850 | £6,096 | £6,539 | £6,994 | £31,095 |
| Profit After Tax | £4,550 | £4,738 | £4,937 | £5,297 | £5,665 | £25,187 |
| Change In Property Value | £10,470 | £19,771 | £22,754 | £24,120 | £19,175 | £96,290 |
| Net Return | £15,020 | £24,509 | £27,692 | £29,416 | £24,840 | £121,477 |
| 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