Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£117,999First YearProfit From Rental Income
£27,935
↗ 24%After 5 Years
Change In Property Value
£95,307
↗ 26%After 5 Years
Return On Investment
104%
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 | £26,460 | £26,857 | £27,528 | £28,217 | £29,063 | £138,125 |
| Total Expenses | £20,472 | £20,584 | £20,718 | £20,856 | £21,008 | £103,638 |
| Profit Before Tax | £5,988 | £6,273 | £6,810 | £7,360 | £8,055 | £34,487 |
| Profit After Tax | £4,851 | £5,081 | £5,516 | £5,962 | £6,525 | £27,935 |
| Change In Property Value | £11,100 | £11,433 | £21,589 | £24,847 | £26,338 | £95,307 |
| Net Return | £15,950 | £16,514 | £27,105 | £30,809 | £32,863 | £123,241 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change