Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,225First YearProfit From Rental Income
£28,225
↗ 24%After 5 Years
Change In Property Value
£96,209
↗ 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 | £26,712 | £27,113 | £27,790 | £28,485 | £29,340 | £139,440 |
| Total Expenses | £20,661 | £20,774 | £20,910 | £21,049 | £21,202 | £104,595 |
| Profit Before Tax | £6,051 | £6,339 | £6,881 | £7,437 | £8,138 | £34,845 |
| Profit After Tax | £4,901 | £5,134 | £5,573 | £6,024 | £6,592 | £28,225 |
| Change In Property Value | £11,205 | £11,541 | £21,794 | £25,082 | £26,587 | £96,209 |
| Net Return | £16,106 | £16,676 | £27,367 | £31,106 | £33,179 | £124,434 |
| 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