Flat M50 1 bed 1 bath

Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£53,498First Year

Profit From Rental Income

After 5 Years

£11,051

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,077

↗ 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	£12,516	£12,704	£13,021	£13,347	£13,747	£65,335
Total Expenses	£10,195	£10,259	£10,334	£10,410	£10,493	£51,691
Profit Before Tax	£2,321	£2,444	£2,687	£2,936	£3,254	£13,644
Profit After Tax	£1,880	£1,980	£2,177	£2,379	£2,636	£11,051
Change In Property Value	£5,250	£5,407	£10,211	£11,752	£12,457	£45,077
Net Return	£7,130	£7,387	£12,388	£14,130	£15,093	£56,128
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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