Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£91,747First YearProfit From Rental Income
£21,840
↗ 24%After 5 Years
Change In Property Value
£75,987
↗ 26%After 5 Years
Return On Investment
107%
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 | £21,096 | £21,412 | £21,948 | £22,496 | £23,171 | £110,124 |
| Total Expenses | £16,424 | £16,515 | £16,625 | £16,737 | £16,860 | £83,161 |
| Profit Before Tax | £4,672 | £4,897 | £5,323 | £5,760 | £6,311 | £26,963 |
| Profit After Tax | £3,785 | £3,967 | £4,312 | £4,665 | £5,112 | £21,840 |
| Change In Property Value | £8,850 | £9,115 | £17,213 | £19,810 | £20,999 | £75,987 |
| Net Return | £12,635 | £13,082 | £21,524 | £24,476 | £26,111 | £97,828 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change