Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,304First YearProfit From Rental Income
£25,089
↗ 23%After 5 Years
Change In Property Value
£96,018
↗ 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 | £20,880 | £21,193 | £21,511 | £22,049 | £22,600 | £108,233 |
| Total Expenses | £15,285 | £15,367 | £15,439 | £15,535 | £15,633 | £77,260 |
| Profit Before Tax | £5,595 | £5,826 | £6,072 | £6,514 | £6,967 | £30,974 |
| Profit After Tax | £4,532 | £4,719 | £4,918 | £5,276 | £5,643 | £25,089 |
| Change In Property Value | £10,440 | £19,715 | £22,690 | £24,052 | £19,121 | £96,018 |
| Net Return | £14,972 | £24,435 | £27,608 | £29,328 | £24,765 | £121,107 |
| 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