Flat
M50
3 beds
3 baths
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£96,912First YearProfit From Rental Income
£12,505
↗ 13%After 5 Years
Change In Property Value
£79,788
↗ 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 | £18,588 | £18,867 | £19,338 | £19,822 | £20,417 | £97,032 |
| Total Expenses | £16,148 | £16,222 | £16,312 | £16,404 | £16,506 | £81,593 |
| Profit Before Tax | £2,440 | £2,645 | £3,026 | £3,418 | £3,910 | £15,439 |
| Profit After Tax | £1,976 | £2,142 | £2,451 | £2,768 | £3,167 | £12,505 |
| Change In Property Value | £9,293 | £9,571 | £18,074 | £20,801 | £22,049 | £79,788 |
| Net Return | £11,269 | £11,714 | £20,525 | £23,570 | £25,217 | £92,294 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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