Flat
M50
1 bed
1 bath
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£101,631First YearProfit From Rental Income
£22,695
↗ 22%After 5 Years
Change In Property Value
£89,182
↗ 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 | £19,392 | £19,683 | £19,978 | £20,478 | £20,990 | £100,520 |
| Total Expenses | £14,339 | £14,418 | £14,489 | £14,581 | £14,675 | £72,502 |
| Profit Before Tax | £5,053 | £5,265 | £5,489 | £5,897 | £6,315 | £28,018 |
| Profit After Tax | £4,093 | £4,264 | £4,446 | £4,776 | £5,115 | £22,695 |
| Change In Property Value | £9,697 | £18,311 | £21,075 | £22,339 | £17,760 | £89,182 |
| Net Return | £13,790 | £22,576 | £25,521 | £27,116 | £22,875 | £111,876 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change