Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£110,825First YearProfit From Rental Income
£26,274
↗ 24%After 5 Years
Change In Property Value
£90,027
↗ 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 | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £19,366 | £19,473 | £19,600 | £19,731 | £19,875 | £98,045 |
| Profit Before Tax | £5,630 | £5,898 | £6,405 | £6,924 | £7,580 | £32,437 |
| Profit After Tax | £4,560 | £4,778 | £5,188 | £5,609 | £6,140 | £26,274 |
| Change In Property Value | £10,485 | £10,800 | £20,393 | £23,471 | £24,879 | £90,027 |
| Net Return | £15,045 | £15,577 | £25,581 | £29,079 | £31,019 | £116,301 |
| 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