Flat
M50
2 beds
2 baths
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£99,099First YearProfit From Rental Income
£22,005
↗ 22%After 5 Years
Change In Property Value
£87,185
↗ 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 | £18,960 | £19,244 | £19,533 | £20,021 | £20,522 | £98,281 |
| Total Expenses | £14,063 | £14,142 | £14,212 | £14,302 | £14,395 | £71,114 |
| Profit Before Tax | £4,897 | £5,103 | £5,321 | £5,719 | £6,127 | £27,167 |
| Profit After Tax | £3,966 | £4,133 | £4,310 | £4,633 | £4,963 | £22,005 |
| Change In Property Value | £9,480 | £17,901 | £20,603 | £21,839 | £17,362 | £87,185 |
| Net Return | £13,446 | £22,035 | £24,913 | £26,472 | £22,325 | £109,190 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change