Flat
M50
2 beds
2 baths
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£81,247First YearProfit From Rental Income
£9,468
↗ 12%After 5 Years
Change In Property Value
£68,260
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,900 | £16,138 | £16,542 | £16,956 | £17,464 | £83,000 |
| Total Expenses | £14,104 | £14,174 | £14,257 | £14,342 | £14,436 | £71,312 |
| Profit Before Tax | £1,796 | £1,965 | £2,285 | £2,613 | £3,029 | £11,688 |
| Profit After Tax | £1,455 | £1,592 | £1,851 | £2,117 | £2,453 | £9,468 |
| Change In Property Value | £7,950 | £8,188 | £15,462 | £17,796 | £18,863 | £68,260 |
| Net Return | £9,405 | £9,780 | £17,313 | £19,913 | £21,317 | £77,727 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change