Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,115First YearProfit From Rental Income
£18,547
↗ 14%After 5 Years
Change In Property Value
£102,752
↗ 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 | £20,220 | £20,302 | £20,406 | £20,512 | £20,631 | £102,072 |
| Profit Before Tax | £3,720 | £3,997 | £4,501 | £5,017 | £5,664 | £22,898 |
| Profit After Tax | £3,013 | £3,237 | £3,645 | £4,064 | £4,588 | £18,547 |
| Change In Property Value | £11,967 | £12,326 | £23,276 | £26,788 | £28,395 | £102,752 |
| Net Return | £14,980 | £15,563 | £26,921 | £30,852 | £32,983 | £121,300 |
| 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