Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,132First YearProfit From Rental Income
£30,015
↗ 23%After 5 Years
Change In Property Value
£110,072
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,940 | £24,299 | £24,664 | £25,280 | £25,912 | £124,095 |
| Total Expenses | £17,230 | £17,316 | £17,394 | £17,497 | £17,603 | £87,040 |
| Profit Before Tax | £6,710 | £6,983 | £7,270 | £7,783 | £8,309 | £37,055 |
| Profit After Tax | £5,435 | £5,656 | £5,889 | £6,304 | £6,731 | £30,015 |
| Change In Property Value | £11,969 | £22,601 | £26,011 | £27,572 | £21,920 | £110,072 |
| Net Return | £17,403 | £28,257 | £31,900 | £33,876 | £28,650 | £140,086 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change