Flat M50 2 beds 2 baths

Michigan Point, Salford M50

North West, England · M50

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£11,617

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 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	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£10,429	£10,494	£10,570	£10,647	£10,731	£52,872
Profit Before Tax	£2,447	£2,575	£2,826	£3,083	£3,411	£14,342
Profit After Tax	£1,982	£2,086	£2,289	£2,498	£2,763	£11,617
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,382	£7,648	£12,792	£14,585	£15,576	£57,983
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	105%

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