Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£97,542First Year

Profit From Rental Income

After 5 Years

£23,202

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£80,252

↗ 26%After 5 Years

Return On Investment

106%

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	£22,284	£22,618	£23,184	£23,763	£24,476	£116,325
Total Expenses	£17,317	£17,413	£17,528	£17,646	£17,776	£87,681
Profit Before Tax	£4,967	£5,205	£5,655	£6,117	£6,700	£28,644
Profit After Tax	£4,023	£4,216	£4,581	£4,955	£5,427	£23,202
Change In Property Value	£9,347	£9,627	£18,179	£20,922	£22,178	£80,252
Net Return	£13,370	£13,843	£22,760	£25,877	£27,605	£103,454
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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