Flat M50 2 beds 2 baths

Michigan Point Tower B, 11 Michigan Avenue M50

North West, England · M50

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£2,702

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

90%

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	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£9,536	£9,597	£9,665	£9,735	£9,809	£48,343
Profit Before Tax	£364	£451	£634	£822	£1,065	£3,336
Profit After Tax	£295	£366	£514	£666	£862	£2,702
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£5,245	£5,464	£10,142	£11,747	£12,608	£45,205
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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