Flat
M50
2 beds
2 baths
Michigan Point, Salford M50
North West, England · M50
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£7,244
↗ 13%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
97%
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 | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £11,463 | £11,552 | £11,650 | £11,750 | £11,856 | £58,271 |
| Profit Before Tax | £1,413 | £1,517 | £1,746 | £1,981 | £2,287 | £8,943 |
| Profit After Tax | £1,144 | £1,229 | £1,414 | £1,604 | £1,852 | £7,244 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £6,544 | £6,791 | £11,917 | £13,692 | £14,665 | £53,610 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change