Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£117,999First YearProfit From Rental Income
£27,212
↗ 23%After 5 Years
Change In Property Value
£102,083
↗ 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 | £22,200 | £22,533 | £22,871 | £23,443 | £24,029 | £115,076 |
| Total Expenses | £16,125 | £16,208 | £16,283 | £16,382 | £16,483 | £81,480 |
| Profit Before Tax | £6,075 | £6,325 | £6,588 | £7,061 | £7,546 | £33,596 |
| Profit After Tax | £4,921 | £5,123 | £5,337 | £5,719 | £6,112 | £27,212 |
| Change In Property Value | £11,100 | £20,960 | £24,123 | £25,571 | £20,329 | £102,083 |
| Net Return | £16,021 | £26,084 | £29,460 | £31,290 | £26,441 | £129,296 |
| 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