Flat
M50
1 bed
1 bath
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£72,998First YearProfit From Rental Income
£17,362
↗ 24%After 5 Years
Change In Property Value
£61,820
↗ 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 | £17,160 | £17,417 | £17,853 | £18,299 | £18,848 | £89,578 |
| Total Expenses | £13,455 | £13,532 | £13,623 | £13,716 | £13,818 | £68,143 |
| Profit Before Tax | £3,705 | £3,886 | £4,230 | £4,583 | £5,030 | £21,434 |
| Profit After Tax | £3,001 | £3,148 | £3,426 | £3,712 | £4,074 | £17,362 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,820 |
| Net Return | £10,201 | £10,563 | £17,430 | £19,829 | £21,158 | £79,182 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change