Flat
M50
3 beds
3 baths
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£96,912First YearProfit From Rental Income
£21,414
↗ 22%After 5 Years
Change In Property Value
£85,461
↗ 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 | £18,588 | £18,867 | £19,150 | £19,629 | £20,119 | £96,352 |
| Total Expenses | £13,825 | £13,903 | £13,972 | £14,062 | £14,154 | £69,916 |
| Profit Before Tax | £4,763 | £4,964 | £5,178 | £5,567 | £5,966 | £26,437 |
| Profit After Tax | £3,858 | £4,021 | £4,194 | £4,509 | £4,832 | £21,414 |
| Change In Property Value | £9,293 | £17,547 | £20,195 | £21,407 | £17,019 | £85,461 |
| Net Return | £13,151 | £21,568 | £24,389 | £25,916 | £21,851 | £106,875 |
| 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