Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£26,730
↗ 23%After 5 Years
Change In Property Value
£100,705
↗ 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 | £21,900 | £22,228 | £22,562 | £23,126 | £23,704 | £113,521 |
| Total Expenses | £15,934 | £16,017 | £16,091 | £16,189 | £16,290 | £80,521 |
| Profit Before Tax | £5,966 | £6,212 | £6,471 | £6,937 | £7,414 | £33,000 |
| Profit After Tax | £4,833 | £5,032 | £5,241 | £5,619 | £6,006 | £26,730 |
| Change In Property Value | £10,950 | £20,677 | £23,798 | £25,225 | £20,054 | £100,705 |
| Net Return | £15,783 | £25,709 | £29,039 | £30,844 | £26,060 | £127,434 |
| 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