Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£110,224First Year

Profit From Rental Income

After 5 Years

£15,070

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£89,585

↗ 26%After 5 Years

Return On Investment

95%

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	£20,868	£21,181	£21,711	£22,253	£22,921	£108,934
Total Expenses	£17,885	£17,962	£18,058	£18,157	£18,266	£90,328
Profit Before Tax	£2,983	£3,219	£3,652	£4,097	£4,655	£18,605
Profit After Tax	£2,416	£2,607	£2,958	£3,318	£3,771	£15,070
Change In Property Value	£10,434	£10,747	£20,293	£23,355	£24,757	£89,585
Net Return	£12,850	£13,354	£23,251	£26,674	£28,527	£104,656
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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