Flat
M50
0 beds
1 bath
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-77
↗ 0%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,500 | £7,612 | £7,803 | £7,998 | £8,238 | £39,151 |
| Total Expenses | £7,709 | £7,767 | £7,829 | £7,892 | £7,959 | £39,155 |
| Profit Before Tax | £-209 | £-154 | £-26 | £106 | £279 | £-4 |
| Profit After Tax | £-209 | £-154 | £-26 | £86 | £226 | £-77 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,541 | £3,708 | £7,268 | £8,480 | £9,124 | £32,121 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change