Flat
M50
3 beds
3 baths
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£26,119
↗ 27%After 5 Years
Change In Property Value
£79,853
↗ 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 | £22,176 | £22,509 | £23,071 | £23,648 | £24,358 | £115,762 |
| Total Expenses | £16,517 | £16,596 | £16,695 | £16,797 | £16,910 | £83,516 |
| Profit Before Tax | £5,659 | £5,913 | £6,376 | £6,851 | £7,447 | £32,246 |
| Profit After Tax | £4,584 | £4,789 | £5,165 | £5,550 | £6,032 | £26,119 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £13,884 | £14,368 | £23,253 | £26,368 | £28,099 | £105,972 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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