Flat
M50
0 beds
1 bath
Michigan Point Tower A, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£31,600First YearProfit From Rental Income
£2,916
↗ 9%After 5 Years
Change In Property Value
£26,274
↗ 26%After 5 Years
Return On Investment
92%
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 | £7,296 | £7,405 | £7,591 | £7,780 | £8,014 | £38,086 |
| Total Expenses | £6,776 | £6,833 | £6,895 | £6,958 | £7,024 | £34,486 |
| Profit Before Tax | £520 | £572 | £696 | £823 | £990 | £3,600 |
| Profit After Tax | £421 | £463 | £564 | £666 | £802 | £2,916 |
| Change In Property Value | £3,060 | £3,152 | £5,952 | £6,850 | £7,261 | £26,274 |
| Net Return | £3,481 | £3,615 | £6,515 | £7,516 | £8,063 | £29,190 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change