Flat M50 1 bed 1 bath

Michigan Point Tower A, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£39,400First Year

Profit From Rental Income

After 5 Years

£5,816

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,971

↗ 26%After 5 Years

Return On Investment

98%

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	£9,156	£9,293	£9,526	£9,764	£10,057	£47,796
Total Expenses	£7,994	£8,054	£8,120	£8,188	£8,260	£40,615
Profit Before Tax	£1,162	£1,240	£1,406	£1,576	£1,797	£7,181
Profit After Tax	£941	£1,004	£1,139	£1,277	£1,456	£5,816
Change In Property Value	£3,840	£3,955	£7,469	£8,596	£9,112	£32,971
Net Return	£4,781	£4,959	£8,607	£9,873	£10,567	£38,788
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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