Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,225First YearProfit From Rental Income
£27,572
↗ 23%After 5 Years
Change In Property Value
£103,050
↗ 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 | £22,416 | £22,752 | £23,094 | £23,671 | £24,263 | £116,195 |
| Total Expenses | £16,259 | £16,343 | £16,418 | £16,517 | £16,619 | £82,156 |
| Profit Before Tax | £6,157 | £6,410 | £6,676 | £7,154 | £7,644 | £34,040 |
| Profit After Tax | £4,987 | £5,192 | £5,407 | £5,794 | £6,191 | £27,572 |
| Change In Property Value | £11,205 | £21,159 | £24,352 | £25,813 | £20,521 | £103,050 |
| Net Return | £16,192 | £26,351 | £29,759 | £31,607 | £26,713 | £130,622 |
| 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