Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,212First YearProfit From Rental Income
£26,154
↗ 24%After 5 Years
Change In Property Value
£89,576
↗ 26%After 5 Years
Return On Investment
105%
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 | £24,876 | £25,249 | £25,880 | £26,527 | £27,323 | £129,856 |
| Total Expenses | £19,272 | £19,378 | £19,505 | £19,635 | £19,778 | £97,568 |
| Profit Before Tax | £5,604 | £5,872 | £6,375 | £6,892 | £7,545 | £32,289 |
| Profit After Tax | £4,540 | £4,756 | £5,164 | £5,583 | £6,111 | £26,154 |
| Change In Property Value | £10,433 | £10,745 | £20,291 | £23,353 | £24,754 | £89,576 |
| Net Return | £14,972 | £15,501 | £25,455 | £28,936 | £30,866 | £115,730 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change