Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£91,749First YearProfit From Rental Income
£11,497
↗ 13%After 5 Years
Change In Property Value
£75,988
↗ 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 | £17,700 | £17,965 | £18,415 | £18,875 | £19,441 | £92,396 |
| Total Expenses | £15,474 | £15,547 | £15,634 | £15,724 | £15,824 | £78,203 |
| Profit Before Tax | £2,226 | £2,419 | £2,780 | £3,151 | £3,618 | £14,194 |
| Profit After Tax | £1,803 | £1,959 | £2,252 | £2,552 | £2,930 | £11,497 |
| Change In Property Value | £8,850 | £9,115 | £17,213 | £19,810 | £20,999 | £75,988 |
| Net Return | £10,653 | £11,075 | £19,465 | £22,363 | £23,929 | £87,485 |
| Return From Rental Income (%) | 2% | 2% | 2% | 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