Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,498First YearProfit From Rental Income
£28,302
↗ 24%After 5 Years
Change In Property Value
£96,410
↗ 26%After 5 Years
Return On Investment
104%
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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £20,704 | £20,817 | £20,953 | £21,092 | £21,246 | £104,812 |
| Profit Before Tax | £6,068 | £6,357 | £6,900 | £7,457 | £8,160 | £34,941 |
| Profit After Tax | £4,915 | £5,149 | £5,589 | £6,040 | £6,609 | £28,302 |
| Change In Property Value | £11,228 | £11,565 | £21,839 | £25,135 | £26,643 | £96,410 |
| Net Return | £16,144 | £16,714 | £27,428 | £31,175 | £33,252 | £124,713 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change