Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,115First YearProfit From Rental Income
£30,315
↗ 24%After 5 Years
Change In Property Value
£102,752
↗ 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 | £28,536 | £28,964 | £29,688 | £30,430 | £31,343 | £148,962 |
| Total Expenses | £22,033 | £22,153 | £22,297 | £22,445 | £22,608 | £111,536 |
| Profit Before Tax | £6,503 | £6,811 | £7,391 | £7,985 | £8,735 | £37,426 |
| Profit After Tax | £5,267 | £5,517 | £5,987 | £6,468 | £7,076 | £30,315 |
| Change In Property Value | £11,967 | £12,326 | £23,276 | £26,788 | £28,395 | £102,752 |
| Net Return | £17,234 | £17,843 | £29,262 | £33,256 | £35,471 | £133,067 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change