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
£7,240
↗ 13%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
97%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £11,464 | £11,553 | £11,651 | £11,751 | £11,857 | £58,277 |
| Profit Before Tax | £1,412 | £1,516 | £1,745 | £1,980 | £2,286 | £8,938 |
| Profit After Tax | £1,144 | £1,228 | £1,413 | £1,603 | £1,851 | £7,240 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £6,544 | £6,790 | £11,916 | £13,691 | £14,665 | £53,606 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change