Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,132First YearProfit From Rental Income
£18,539
↗ 14%After 5 Years
Change In Property Value
£102,765
↗ 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 | £23,940 | £24,299 | £24,907 | £25,529 | £26,295 | £124,970 |
| Total Expenses | £20,222 | £20,304 | £20,408 | £20,514 | £20,633 | £102,082 |
| Profit Before Tax | £3,718 | £3,995 | £4,499 | £5,015 | £5,662 | £22,888 |
| Profit After Tax | £3,011 | £3,236 | £3,644 | £4,062 | £4,586 | £18,539 |
| Change In Property Value | £11,969 | £12,328 | £23,279 | £26,791 | £28,399 | £102,765 |
| Net Return | £14,980 | £15,563 | £26,922 | £30,854 | £32,985 | £121,304 |
| 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