Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,304First YearProfit From Rental Income
£26,148
↗ 24%After 5 Years
Change In Property Value
£89,645
↗ 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 | £24,888 | £25,261 | £25,893 | £26,540 | £27,336 | £129,919 |
| Total Expenses | £19,285 | £19,391 | £19,519 | £19,649 | £19,792 | £97,637 |
| Profit Before Tax | £5,603 | £5,870 | £6,374 | £6,891 | £7,544 | £32,282 |
| Profit After Tax | £4,538 | £4,755 | £5,163 | £5,582 | £6,111 | £26,148 |
| Change In Property Value | £10,440 | £10,754 | £20,307 | £23,371 | £24,773 | £89,645 |
| Net Return | £14,979 | £15,508 | £25,470 | £28,953 | £30,884 | £115,793 |
| 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