Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£118,542First Year

Profit From Rental Income

After 5 Years

£16,686

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£95,707

↗ 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	£22,296	£22,630	£23,196	£23,776	£24,489	£116,388
Total Expenses	£18,971	£19,050	£19,150	£19,252	£19,366	£95,788
Profit Before Tax	£3,325	£3,580	£4,046	£4,524	£5,124	£20,600
Profit After Tax	£2,693	£2,900	£3,278	£3,665	£4,150	£16,686
Change In Property Value	£11,147	£11,481	£21,680	£24,951	£26,449	£95,707
Net Return	£13,840	£14,381	£24,957	£28,616	£30,599	£112,393
Return From Rental Income (%)	2%	2%	3%	3%	4%	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