Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£118,525First YearProfit From Rental Income
£28,057
↗ 24%After 5 Years
Change In Property Value
£95,694
↗ 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 | £26,568 | £26,967 | £27,641 | £28,332 | £29,182 | £138,689 |
| Total Expenses | £20,553 | £20,666 | £20,801 | £20,939 | £21,091 | £104,050 |
| Profit Before Tax | £6,015 | £6,301 | £6,840 | £7,393 | £8,090 | £34,639 |
| Profit After Tax | £4,872 | £5,104 | £5,540 | £5,988 | £6,553 | £28,057 |
| Change In Property Value | £11,145 | £11,479 | £21,677 | £24,948 | £26,445 | £95,694 |
| Net Return | £16,017 | £16,583 | £27,217 | £30,936 | £32,998 | £123,752 |
| 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