Flat M50 2 beds 2 baths

Michigan Point Tower B, 11 Michigan Avenue M50

North West, England · M50

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£3,379

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£9,993	£10,055	£10,124	£10,196	£10,272	£50,640
Profit Before Tax	£507	£603	£799	£1,001	£1,261	£4,171
Profit After Tax	£411	£488	£648	£811	£1,021	£3,379
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£5,661	£5,896	£10,859	£12,563	£13,479	£48,457
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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