Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,224First YearProfit From Rental Income
£25,073
↗ 23%After 5 Years
Change In Property Value
£95,955
↗ 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 | £15,277 | £15,358 | £15,431 | £15,526 | £15,624 | £77,216 |
| Profit Before Tax | £5,591 | £5,823 | £6,068 | £6,510 | £6,963 | £30,955 |
| Profit After Tax | £4,529 | £4,717 | £4,915 | £5,273 | £5,640 | £25,073 |
| Change In Property Value | £10,434 | £19,702 | £22,675 | £24,036 | £19,108 | £95,955 |
| Net Return | £14,962 | £24,419 | £27,590 | £29,309 | £24,748 | £121,028 |
| 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