Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£116,249First YearProfit From Rental Income
£27,561
↗ 24%After 5 Years
Change In Property Value
£94,020
↗ 26%After 5 Years
Return On Investment
105%
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 | £26,112 | £26,504 | £27,166 | £27,845 | £28,681 | £136,308 |
| Total Expenses | £20,204 | £20,314 | £20,447 | £20,583 | £20,733 | £102,282 |
| Profit Before Tax | £5,908 | £6,189 | £6,719 | £7,262 | £7,947 | £34,026 |
| Profit After Tax | £4,786 | £5,013 | £5,442 | £5,882 | £6,437 | £27,561 |
| Change In Property Value | £10,950 | £11,278 | £21,298 | £24,511 | £25,982 | £94,020 |
| Net Return | £15,736 | £16,292 | £26,740 | £30,394 | £32,420 | £121,581 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change