Flat
M50
0 beds
1 bath
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£5,459
↗ 17%After 5 Years
Change In Property Value
£27,047
↗ 26%After 5 Years
Return On Investment
100%
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 | £7,512 | £7,625 | £7,815 | £8,011 | £8,251 | £39,214 |
| Total Expenses | £6,396 | £6,441 | £6,492 | £6,544 | £6,600 | £32,474 |
| Profit Before Tax | £1,116 | £1,183 | £1,323 | £1,467 | £1,651 | £6,740 |
| Profit After Tax | £904 | £958 | £1,072 | £1,188 | £1,338 | £5,459 |
| Change In Property Value | £3,150 | £3,245 | £6,127 | £7,051 | £7,474 | £27,047 |
| Net Return | £4,054 | £4,203 | £7,198 | £8,239 | £8,812 | £32,506 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change