Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,641First YearProfit From Rental Income
£28,315
↗ 24%After 5 Years
Change In Property Value
£96,516
↗ 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 | £26,796 | £27,198 | £27,878 | £28,575 | £29,432 | £139,879 |
| Total Expenses | £20,725 | £20,839 | £20,975 | £21,115 | £21,268 | £104,922 |
| Profit Before Tax | £6,071 | £6,359 | £6,903 | £7,460 | £8,164 | £34,957 |
| Profit After Tax | £4,917 | £5,151 | £5,591 | £6,043 | £6,613 | £28,315 |
| Change In Property Value | £11,241 | £11,578 | £21,863 | £25,162 | £26,672 | £96,516 |
| Net Return | £16,158 | £16,729 | £27,454 | £31,205 | £33,285 | £124,831 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 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