Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,846First YearProfit From Rental Income
£25,250
↗ 23%After 5 Years
Change In Property Value
£96,445
↗ 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 | £20,976 | £21,291 | £21,610 | £22,150 | £22,704 | £108,731 |
| Total Expenses | £15,345 | £15,426 | £15,499 | £15,595 | £15,693 | £77,558 |
| Profit Before Tax | £5,631 | £5,864 | £6,111 | £6,555 | £7,011 | £31,173 |
| Profit After Tax | £4,561 | £4,750 | £4,950 | £5,310 | £5,679 | £25,250 |
| Change In Property Value | £10,487 | £19,803 | £22,791 | £24,158 | £19,206 | £96,445 |
| Net Return | £15,048 | £24,553 | £27,741 | £29,468 | £24,885 | £121,695 |
| 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