Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,250First YearProfit From Rental Income
£28,254
↗ 24%After 5 Years
Change In Property Value
£96,229
↗ 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 | £26,724 | £27,125 | £27,803 | £28,498 | £29,353 | £139,503 |
| Total Expenses | £20,666 | £20,779 | £20,915 | £21,054 | £21,207 | £104,621 |
| Profit Before Tax | £6,058 | £6,346 | £6,888 | £7,444 | £8,146 | £34,882 |
| Profit After Tax | £4,907 | £5,140 | £5,579 | £6,030 | £6,598 | £28,254 |
| Change In Property Value | £11,207 | £11,543 | £21,798 | £25,087 | £26,593 | £96,229 |
| Net Return | £16,114 | £16,684 | £27,377 | £31,117 | £33,191 | £124,483 |
| 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