Flat M50 3 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£16,231

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 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	£21,900	£22,228	£22,784	£23,354	£24,054	£114,321
Total Expenses	£18,671	£18,750	£18,849	£18,950	£19,062	£94,282
Profit Before Tax	£3,229	£3,478	£3,935	£4,404	£4,992	£20,039
Profit After Tax	£2,615	£2,817	£3,188	£3,567	£4,044	£16,231
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£13,565	£14,096	£24,485	£28,079	£30,026	£110,251
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