Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£112,382First YearProfit From Rental Income
£26,657
↗ 24%After 5 Years
Change In Property Value
£91,174
↗ 26%After 5 Years
Return On Investment
105%
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 | £25,320 | £25,700 | £26,342 | £27,001 | £27,811 | £132,174 |
| Total Expenses | £19,607 | £19,715 | £19,844 | £19,976 | £20,122 | £99,264 |
| Profit Before Tax | £5,713 | £5,985 | £6,498 | £7,024 | £7,689 | £32,909 |
| Profit After Tax | £4,628 | £4,848 | £5,264 | £5,690 | £6,228 | £26,657 |
| Change In Property Value | £10,619 | £10,937 | £20,653 | £23,770 | £25,196 | £91,174 |
| Net Return | £15,246 | £15,785 | £25,916 | £29,459 | £31,424 | £117,830 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change