Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£118,542First YearProfit From Rental Income
£28,095
↗ 24%After 5 Years
Change In Property Value
£95,707
↗ 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 | £26,580 | £26,979 | £27,653 | £28,344 | £29,195 | £138,751 |
| Total Expenses | £20,556 | £20,669 | £20,804 | £20,942 | £21,095 | £104,066 |
| Profit Before Tax | £6,024 | £6,310 | £6,849 | £7,402 | £8,100 | £34,685 |
| Profit After Tax | £4,879 | £5,111 | £5,548 | £5,996 | £6,561 | £28,095 |
| Change In Property Value | £11,147 | £11,481 | £21,680 | £24,951 | £26,449 | £95,707 |
| Net Return | £16,026 | £16,592 | £27,228 | £30,947 | £33,010 | £123,802 |
| 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