Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,653First YearProfit From Rental Income
£26,233
↗ 24%After 5 Years
Change In Property Value
£89,901
↗ 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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £19,339 | £19,445 | £19,573 | £19,704 | £19,847 | £97,908 |
| Profit Before Tax | £5,621 | £5,889 | £6,395 | £6,913 | £7,568 | £32,386 |
| Profit After Tax | £4,553 | £4,770 | £5,180 | £5,600 | £6,130 | £26,233 |
| Change In Property Value | £10,470 | £10,784 | £20,365 | £23,438 | £24,844 | £89,901 |
| Net Return | £15,023 | £15,555 | £25,544 | £29,038 | £30,974 | £116,134 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change