Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£111,008First Year

Profit From Rental Income

After 5 Years

£26,310

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£90,162

↗ 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	£25,032	£25,407	£26,043	£26,694	£27,495	£130,670
Total Expenses	£19,394	£19,501	£19,629	£19,760	£19,904	£98,189
Profit Before Tax	£5,638	£5,906	£6,414	£6,934	£7,590	£32,481
Profit After Tax	£4,566	£4,784	£5,195	£5,616	£6,148	£26,310
Change In Property Value	£10,501	£10,816	£20,424	£23,506	£24,916	£90,162
Net Return	£15,067	£15,600	£25,619	£29,122	£31,064	£116,472
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	105%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change