Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,487First YearProfit From Rental Income
£28,307
↗ 24%After 5 Years
Change In Property Value
£96,403
↗ 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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £20,703 | £20,816 | £20,952 | £21,091 | £21,245 | £104,806 |
| Profit Before Tax | £6,069 | £6,358 | £6,901 | £7,458 | £8,161 | £34,947 |
| Profit After Tax | £4,916 | £5,150 | £5,590 | £6,041 | £6,610 | £28,307 |
| Change In Property Value | £11,228 | £11,564 | £21,837 | £25,133 | £26,641 | £96,403 |
| Net Return | £16,144 | £16,714 | £27,427 | £31,174 | £33,251 | £124,710 |
| 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