Flat
M50
2 beds
2 baths
Michigan Point Tower, 11 Michigan Avenue, Salford, Greater Manchester M50
North West, England · M50
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£6,318
↗ 11%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
96%
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 | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £11,682 | £11,776 | £11,879 | £11,984 | £12,094 | £59,415 |
| Profit Before Tax | £1,194 | £1,293 | £1,517 | £1,747 | £2,048 | £7,800 |
| Profit After Tax | £967 | £1,047 | £1,229 | £1,415 | £1,659 | £6,318 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £6,367 | £6,609 | £11,732 | £13,503 | £14,472 | £52,684 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change