Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,097First YearProfit From Rental Income
£18,510
↗ 14%After 5 Years
Change In Property Value
£102,739
↗ 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 | £23,928 | £24,287 | £24,894 | £25,516 | £26,282 | £124,907 |
| Total Expenses | £20,217 | £20,299 | £20,403 | £20,509 | £20,628 | £102,056 |
| Profit Before Tax | £3,711 | £3,988 | £4,491 | £5,008 | £5,654 | £22,852 |
| Profit After Tax | £3,006 | £3,230 | £3,638 | £4,056 | £4,580 | £18,510 |
| Change In Property Value | £11,966 | £12,324 | £23,273 | £26,785 | £28,392 | £102,739 |
| Net Return | £14,971 | £15,555 | £26,911 | £30,841 | £32,971 | £121,249 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| 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