Flat M50 1 bed 1 bath

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£101,628First Year

Profit From Rental Income

After 5 Years

£22,696

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£89,179

↗ 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	£19,392	£19,683	£19,978	£20,478	£20,990	£100,520
Total Expenses	£14,339	£14,418	£14,489	£14,580	£14,674	£72,500
Profit Before Tax	£5,053	£5,265	£5,490	£5,897	£6,315	£28,020
Profit After Tax	£4,093	£4,265	£4,447	£4,777	£5,115	£22,696
Change In Property Value	£9,697	£18,311	£21,074	£22,338	£17,759	£89,179
Net Return	£13,790	£22,575	£25,520	£27,115	£22,874	£111,875
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	110%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change