Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£91,747First Year

Profit From Rental Income

After 5 Years

£19,981

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£81,390

↗ 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	£17,700	£17,965	£18,235	£18,691	£19,158	£91,749
Total Expenses	£13,261	£13,338	£13,406	£13,493	£13,583	£67,082
Profit Before Tax	£4,439	£4,627	£4,829	£5,197	£5,575	£24,668
Profit After Tax	£3,595	£3,748	£3,912	£4,210	£4,516	£19,981
Change In Property Value	£8,850	£16,711	£19,233	£20,387	£16,208	£81,390
Net Return	£12,445	£20,460	£23,145	£24,597	£20,724	£101,371
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