Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,212First YearProfit From Rental Income
£25,078
↗ 23%After 5 Years
Change In Property Value
£95,945
↗ 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 | £20,868 | £21,181 | £21,499 | £22,036 | £22,587 | £108,171 |
| Total Expenses | £15,276 | £15,357 | £15,430 | £15,525 | £15,623 | £77,211 |
| Profit Before Tax | £5,592 | £5,824 | £6,069 | £6,511 | £6,964 | £30,960 |
| Profit After Tax | £4,530 | £4,717 | £4,916 | £5,274 | £5,641 | £25,078 |
| Change In Property Value | £10,433 | £19,700 | £22,673 | £24,033 | £19,106 | £95,945 |
| Net Return | £14,962 | £24,418 | £27,589 | £29,307 | £24,747 | £121,023 |
| 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