Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£119,225First Year

Profit From Rental Income

After 5 Years

£16,829

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£96,209

↗ 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	£22,416	£22,752	£23,321	£23,904	£24,621	£117,015
Total Expenses	£19,060	£19,140	£19,240	£19,342	£19,456	£96,238
Profit Before Tax	£3,356	£3,612	£4,081	£4,562	£5,165	£20,777
Profit After Tax	£2,718	£2,926	£3,306	£3,695	£4,184	£16,829
Change In Property Value	£11,205	£11,541	£21,794	£25,082	£26,587	£96,209
Net Return	£13,923	£14,467	£25,099	£28,778	£30,771	£113,039
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