Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,498First YearProfit From Rental Income
£27,606
↗ 23%After 5 Years
Change In Property Value
£103,265
↗ 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 | £22,452 | £22,789 | £23,131 | £23,709 | £24,302 | £116,382 |
| Total Expenses | £16,288 | £16,371 | £16,447 | £16,546 | £16,648 | £82,300 |
| Profit Before Tax | £6,164 | £6,417 | £6,684 | £7,163 | £7,654 | £34,082 |
| Profit After Tax | £4,993 | £5,198 | £5,414 | £5,802 | £6,199 | £27,606 |
| Change In Property Value | £11,228 | £21,203 | £24,403 | £25,867 | £20,564 | £103,265 |
| Net Return | £16,222 | £26,401 | £29,817 | £31,669 | £26,763 | £130,872 |
| 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