Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,250First YearProfit From Rental Income
£27,562
↗ 23%After 5 Years
Change In Property Value
£103,071
↗ 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 | £22,416 | £22,752 | £23,094 | £23,671 | £24,263 | £116,195 |
| Total Expenses | £16,261 | £16,345 | £16,420 | £16,520 | £16,622 | £82,168 |
| Profit Before Tax | £6,155 | £6,407 | £6,673 | £7,151 | £7,641 | £34,028 |
| Profit After Tax | £4,985 | £5,190 | £5,405 | £5,792 | £6,189 | £27,562 |
| Change In Property Value | £11,207 | £21,163 | £24,357 | £25,818 | £20,525 | £103,071 |
| Net Return | £16,192 | £26,353 | £29,762 | £31,611 | £26,715 | £130,633 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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