Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,496First YearProfit From Rental Income
£18,601
↗ 14%After 5 Years
Change In Property Value
£103,033
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £20,270 | £20,352 | £20,455 | £20,562 | £20,681 | £102,320 |
| Profit Before Tax | £3,730 | £4,008 | £4,514 | £5,031 | £5,680 | £22,964 |
| Profit After Tax | £3,022 | £3,247 | £3,656 | £4,075 | £4,601 | £18,601 |
| Change In Property Value | £12,000 | £12,360 | £23,339 | £26,861 | £28,473 | £103,033 |
| Net Return | £15,021 | £15,606 | £26,995 | £30,937 | £33,074 | £121,633 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change