Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,224First YearProfit From Rental Income
£26,144
↗ 24%After 5 Years
Change In Property Value
£89,585
↗ 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 | £24,876 | £25,249 | £25,880 | £26,527 | £27,323 | £129,856 |
| Total Expenses | £19,274 | £19,380 | £19,507 | £19,638 | £19,781 | £97,580 |
| Profit Before Tax | £5,602 | £5,869 | £6,373 | £6,890 | £7,542 | £32,276 |
| Profit After Tax | £4,538 | £4,754 | £5,162 | £5,581 | £6,109 | £26,144 |
| Change In Property Value | £10,434 | £10,747 | £20,293 | £23,355 | £24,757 | £89,585 |
| Net Return | £14,971 | £15,501 | £25,455 | £28,936 | £30,866 | £115,729 |
| 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