Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£15,149

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£89,898

↗ 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	£20,940	£21,254	£21,785	£22,330	£23,000	£109,310
Total Expenses	£17,941	£18,018	£18,114	£18,212	£18,322	£90,607
Profit Before Tax	£2,999	£3,236	£3,671	£4,118	£4,678	£18,703
Profit After Tax	£2,430	£2,621	£2,974	£3,335	£3,789	£15,149
Change In Property Value	£10,470	£10,784	£20,364	£23,437	£24,843	£89,898
Net Return	£12,900	£13,405	£23,338	£26,772	£28,632	£105,048
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