Flat M50 1 bed 1 bath

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£102,597First Year

Profit From Rental Income

After 5 Years

£24,368

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£83,973

↗ 26%After 5 Years

Return On Investment

106%

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	£23,316	£23,666	£24,257	£24,864	£25,610	£121,713
Total Expenses	£18,097	£18,198	£18,318	£18,440	£18,575	£91,628
Profit Before Tax	£5,219	£5,468	£5,940	£6,423	£7,034	£30,084
Profit After Tax	£4,227	£4,429	£4,811	£5,203	£5,698	£24,368
Change In Property Value	£9,780	£10,073	£19,022	£21,892	£23,206	£83,973
Net Return	£14,007	£14,502	£23,833	£27,095	£28,904	£108,341
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	106%

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