Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£110,846First Year

Profit From Rental Income

After 5 Years

£26,310

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£90,043

↗ 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	£25,008	£25,383	£26,018	£26,668	£27,468	£130,545
Total Expenses	£19,370	£19,476	£19,604	£19,735	£19,879	£98,063
Profit Before Tax	£5,638	£5,907	£6,414	£6,933	£7,589	£32,482
Profit After Tax	£4,567	£4,785	£5,195	£5,616	£6,147	£26,310
Change In Property Value	£10,487	£10,801	£20,397	£23,475	£24,883	£90,043
Net Return	£15,054	£15,586	£25,592	£29,091	£31,031	£116,353
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	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