Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,843First YearProfit From Rental Income
£26,265
↗ 24%After 5 Years
Change In Property Value
£90,041
↗ 26%After 5 Years
Return On Investment
105%
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 | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £19,368 | £19,475 | £19,603 | £19,733 | £19,877 | £98,056 |
| Profit Before Tax | £5,628 | £5,896 | £6,403 | £6,922 | £7,578 | £32,426 |
| Profit After Tax | £4,559 | £4,776 | £5,186 | £5,607 | £6,138 | £26,265 |
| Change In Property Value | £10,487 | £10,801 | £20,396 | £23,474 | £24,883 | £90,041 |
| Net Return | £15,045 | £15,577 | £25,583 | £29,081 | £31,021 | £116,307 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change