Flat
M50
2 beds
2 baths
Michigan Point Tower D, 18 Michigan Avenue M50
North West, England · M50
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£13,838
↗ 23%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
107%
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 | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £11,365 | £11,433 | £11,512 | £11,593 | £11,682 | £57,585 |
| Profit Before Tax | £2,939 | £3,086 | £3,369 | £3,660 | £4,030 | £17,084 |
| Profit After Tax | £2,380 | £2,499 | £2,729 | £2,965 | £3,264 | £13,838 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,380 | £8,679 | £14,399 | £16,396 | £17,501 | £65,356 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change