Flat M50 1 bed 1 bath

Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£71,498First Year

Profit From Rental Income

After 5 Years

£14,196

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£64,836

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,526	£14,889	£15,262	£73,089
Total Expenses	£10,971	£11,042	£11,105	£11,183	£11,263	£55,563
Profit Before Tax	£3,129	£3,269	£3,422	£3,707	£3,999	£17,526
Profit After Tax	£2,535	£2,648	£2,771	£3,002	£3,239	£14,196
Change In Property Value	£7,050	£13,312	£15,321	£16,241	£12,911	£64,836
Net Return	£9,584	£15,961	£18,093	£19,243	£16,151	£79,032
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	111%

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