Flat M50 3 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£128,097First Year

Profit From Rental Income

After 5 Years

£30,277

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£102,739

↗ 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	£28,524	£28,952	£29,676	£30,418	£31,330	£148,899
Total Expenses	£22,030	£22,150	£22,294	£22,442	£22,605	£111,520
Profit Before Tax	£6,494	£6,802	£7,382	£7,976	£8,725	£37,379
Profit After Tax	£5,260	£5,510	£5,979	£6,460	£7,068	£30,277
Change In Property Value	£11,966	£12,324	£23,273	£26,785	£28,392	£102,739
Net Return	£17,226	£17,834	£29,252	£33,245	£35,459	£133,016
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