Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,495First YearProfit From Rental Income
£16,842
↗ 14%After 5 Years
Change In Property Value
£96,409
↗ 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 | £22,452 | £22,789 | £23,358 | £23,942 | £24,661 | £117,202 |
| Total Expenses | £19,095 | £19,174 | £19,274 | £19,376 | £19,491 | £96,410 |
| Profit Before Tax | £3,357 | £3,615 | £4,084 | £4,566 | £5,170 | £20,792 |
| Profit After Tax | £2,720 | £2,928 | £3,308 | £3,698 | £4,188 | £16,842 |
| Change In Property Value | £11,228 | £11,565 | £21,839 | £25,134 | £26,642 | £96,409 |
| Net Return | £13,948 | £14,493 | £25,147 | £28,833 | £30,830 | £113,251 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 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