Flat M50 2 beds 2 baths

Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£81,247First Year

Profit From Rental Income

After 5 Years

£19,396

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£68,260

↗ 26%After 5 Years

Return On Investment

108%

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	£18,948	£19,232	£19,713	£20,206	£20,812	£98,911
Total Expenses	£14,803	£14,887	£14,987	£15,088	£15,200	£74,965
Profit Before Tax	£4,145	£4,345	£4,727	£5,118	£5,612	£23,946
Profit After Tax	£3,357	£3,520	£3,828	£4,145	£4,546	£19,396
Change In Property Value	£7,950	£8,188	£15,462	£17,796	£18,863	£68,260
Net Return	£11,307	£11,708	£19,291	£21,941	£23,409	£87,656
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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