Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,825First YearProfit From Rental Income
£25,258
↗ 23%After 5 Years
Change In Property Value
£96,428
↗ 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 | £20,976 | £21,291 | £21,610 | £22,150 | £22,704 | £108,731 |
| Total Expenses | £15,343 | £15,424 | £15,497 | £15,593 | £15,691 | £77,548 |
| Profit Before Tax | £5,633 | £5,866 | £6,113 | £6,557 | £7,013 | £31,183 |
| Profit After Tax | £4,563 | £4,752 | £4,951 | £5,311 | £5,680 | £25,258 |
| Change In Property Value | £10,485 | £19,799 | £22,787 | £24,154 | £19,203 | £96,428 |
| Net Return | £15,048 | £24,551 | £27,738 | £29,466 | £24,883 | £121,686 |
| 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