Flat
M50
2 beds
2 baths
Michigan Point Tower A, Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£3,717
↗ 7%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £10,222 | £10,284 | £10,354 | £10,426 | £10,503 | £51,789 |
| Profit Before Tax | £579 | £678 | £882 | £1,091 | £1,359 | £4,589 |
| Profit After Tax | £469 | £549 | £714 | £884 | £1,101 | £3,717 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £5,869 | £6,111 | £11,217 | £12,972 | £13,914 | £50,083 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change