Flat M50 2 beds 2 baths

Michigan Point, Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£28,960

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

142%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£10,226	£10,298	£10,383	£10,471	£10,567	£51,945
Profit Before Tax	£6,574	£6,754	£7,095	£7,445	£7,886	£35,753
Profit After Tax	£5,325	£5,471	£5,747	£6,030	£6,387	£28,960
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£10,275	£10,570	£15,375	£17,111	£18,133	£71,462
Return From Rental Income (%)	11%	11%	11%	12%	13%	57%
Total Net Return (%)	20%	21%	30%	34%	36%	142%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change