Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£99,097First Year

Profit From Rental Income

After 5 Years

£23,540

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£81,397

↗ 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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£17,557	£17,654	£17,771	£17,890	£18,021	£88,893
Profit Before Tax	£5,039	£5,281	£5,738	£6,206	£6,798	£29,062
Profit After Tax	£4,082	£4,278	£4,647	£5,027	£5,506	£23,540
Change In Property Value	£9,480	£9,764	£18,438	£21,221	£22,494	£81,397
Net Return	£13,562	£14,042	£23,086	£26,248	£28,000	£104,937
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