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
£15,206
↗ 14%After 5 Years
Change In Property Value
£90,027
↗ 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 | £20,976 | £21,291 | £21,823 | £22,368 | £23,040 | £109,498 |
| Total Expenses | £17,964 | £18,041 | £18,138 | £18,236 | £18,346 | £90,725 |
| Profit Before Tax | £3,012 | £3,249 | £3,685 | £4,132 | £4,694 | £18,772 |
| Profit After Tax | £2,440 | £2,632 | £2,985 | £3,347 | £3,802 | £15,206 |
| Change In Property Value | £10,485 | £10,800 | £20,393 | £23,471 | £24,879 | £90,027 |
| Net Return | £12,925 | £13,431 | £23,378 | £26,818 | £28,681 | £105,233 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change