Flat M50 0 beds 1 bath

Michigan Point Tower A, 9 Michigan Avenue M50

North West, England · M50

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£3,256

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

93%

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	£7,512	£7,625	£7,815	£8,011	£8,251	£39,214
Total Expenses	£6,917	£6,974	£7,036	£7,100	£7,166	£35,194
Profit Before Tax	£595	£650	£779	£911	£1,085	£4,020
Profit After Tax	£482	£527	£631	£738	£878	£3,256
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£3,632	£3,771	£6,758	£7,789	£8,353	£30,303
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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