Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£118,543First YearProfit From Rental Income
£28,090
↗ 24%After 5 Years
Change In Property Value
£95,708
↗ 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 | £20,557 | £20,670 | £20,805 | £20,944 | £21,096 | £104,072 |
| Profit Before Tax | £6,023 | £6,309 | £6,848 | £7,401 | £8,099 | £34,679 |
| Profit After Tax | £4,878 | £5,110 | £5,547 | £5,995 | £6,560 | £28,090 |
| Change In Property Value | £11,147 | £11,481 | £21,680 | £24,952 | £26,449 | £95,708 |
| Net Return | £16,025 | £16,591 | £27,227 | £30,946 | £33,009 | £123,798 |
| 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