Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£112,382First YearProfit From Rental Income
£25,676
↗ 23%After 5 Years
Change In Property Value
£97,656
↗ 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 | £21,240 | £21,559 | £21,882 | £22,429 | £22,990 | £110,099 |
| Total Expenses | £15,512 | £15,594 | £15,668 | £15,764 | £15,863 | £78,401 |
| Profit Before Tax | £5,728 | £5,964 | £6,214 | £6,665 | £7,127 | £31,698 |
| Profit After Tax | £4,639 | £4,831 | £5,034 | £5,399 | £5,773 | £25,676 |
| Change In Property Value | £10,619 | £20,051 | £23,077 | £24,462 | £19,447 | £97,656 |
| Net Return | £15,258 | £24,882 | £28,111 | £29,860 | £25,220 | £123,332 |
| 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