Flat M50 3 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£30,379

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£103,034

↗ 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	£28,608	£29,037	£29,763	£30,507	£31,422	£149,338
Total Expenses	£22,092	£22,212	£22,357	£22,505	£22,668	£111,833
Profit Before Tax	£6,516	£6,825	£7,406	£8,002	£8,754	£37,505
Profit After Tax	£5,278	£5,528	£5,999	£6,482	£7,091	£30,379
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,473	£103,034
Net Return	£17,278	£17,888	£29,339	£33,344	£35,564	£133,413
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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