Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,115First YearProfit From Rental Income
£30,021
↗ 23%After 5 Years
Change In Property Value
£110,058
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,940 | £24,299 | £24,664 | £25,280 | £25,912 | £124,095 |
| Total Expenses | £17,229 | £17,315 | £17,392 | £17,495 | £17,601 | £87,032 |
| Profit Before Tax | £6,711 | £6,985 | £7,272 | £7,785 | £8,311 | £37,063 |
| Profit After Tax | £5,436 | £5,658 | £5,890 | £6,306 | £6,732 | £30,021 |
| Change In Property Value | £11,967 | £22,598 | £26,008 | £27,568 | £21,917 | £110,058 |
| Net Return | £17,403 | £28,255 | £31,898 | £33,874 | £28,649 | £140,079 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change