Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,487First YearProfit From Rental Income
£27,610
↗ 23%After 5 Years
Change In Property Value
£103,257
↗ 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 | £22,452 | £22,789 | £23,131 | £23,709 | £24,302 | £116,382 |
| Total Expenses | £16,287 | £16,370 | £16,446 | £16,545 | £16,647 | £82,295 |
| Profit Before Tax | £6,165 | £6,418 | £6,685 | £7,164 | £7,654 | £34,087 |
| Profit After Tax | £4,994 | £5,199 | £5,415 | £5,803 | £6,200 | £27,610 |
| Change In Property Value | £11,228 | £21,201 | £24,401 | £25,865 | £20,562 | £103,257 |
| Net Return | £16,221 | £26,400 | £29,816 | £31,667 | £26,763 | £130,867 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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