Flat
M50
1 bed
1 bath
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£101,631First YearProfit From Rental Income
£24,166
↗ 24%After 5 Years
Change In Property Value
£83,262
↗ 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 | £23,124 | £23,471 | £24,058 | £24,659 | £25,399 | £120,710 |
| Total Expenses | £17,949 | £18,048 | £18,167 | £18,289 | £18,423 | £90,876 |
| Profit Before Tax | £5,175 | £5,423 | £5,890 | £6,370 | £6,976 | £29,834 |
| Profit After Tax | £4,192 | £4,392 | £4,771 | £5,160 | £5,650 | £24,166 |
| Change In Property Value | £9,697 | £9,988 | £18,861 | £21,707 | £23,009 | £83,262 |
| Net Return | £13,889 | £14,380 | £23,632 | £26,867 | £28,660 | £107,428 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change