Flat
M50
2 beds
2 baths
Michigan Avenue, Salford, Greater Manchester M50
North West, England · M50
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£18,194
↗ 24%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
109%
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 | £17,880 | £18,148 | £18,602 | £19,067 | £19,639 | £93,336 |
| Total Expenses | £13,995 | £14,074 | £14,169 | £14,265 | £14,371 | £70,874 |
| Profit Before Tax | £3,885 | £4,074 | £4,433 | £4,802 | £5,268 | £22,462 |
| Profit After Tax | £3,147 | £3,300 | £3,591 | £3,889 | £4,267 | £18,194 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,647 | £11,025 | £18,178 | £20,678 | £22,063 | £82,591 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change