Flat M50 1 bed 1 bath

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£101,628First Year

Profit From Rental Income

After 5 Years

£24,167

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£83,259

↗ 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	£17,948	£18,048	£18,167	£18,289	£18,423	£90,874
Profit Before Tax	£5,176	£5,423	£5,891	£6,370	£6,976	£29,836
Profit After Tax	£4,192	£4,393	£4,772	£5,160	£5,651	£24,167
Change In Property Value	£9,697	£9,988	£18,860	£21,706	£23,009	£83,259
Net Return	£13,889	£14,380	£23,632	£26,866	£28,659	£107,427
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	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