Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£97,542First YearProfit From Rental Income
£21,587
↗ 22%After 5 Years
Change In Property Value
£85,958
↗ 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 | £18,696 | £18,976 | £19,261 | £19,743 | £20,236 | £96,912 |
| Total Expenses | £13,894 | £13,972 | £14,041 | £14,131 | £14,223 | £70,261 |
| Profit Before Tax | £4,802 | £5,005 | £5,220 | £5,611 | £6,013 | £26,651 |
| Profit After Tax | £3,890 | £4,054 | £4,228 | £4,545 | £4,870 | £21,587 |
| Change In Property Value | £9,347 | £17,649 | £20,313 | £21,532 | £17,118 | £85,958 |
| Net Return | £13,236 | £21,703 | £24,541 | £26,077 | £21,988 | £107,545 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change