Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£110,999First Year

Profit From Rental Income

After 5 Years

£26,318

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 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	£25,032	£25,407	£26,043	£26,694	£27,495	£130,670
Total Expenses	£19,392	£19,499	£19,627	£19,758	£19,902	£98,179
Profit Before Tax	£5,640	£5,908	£6,416	£6,936	£7,592	£32,492
Profit After Tax	£4,568	£4,786	£5,197	£5,618	£6,150	£26,318
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£15,068	£15,601	£25,619	£29,122	£31,064	£116,474
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