Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£117,999First YearProfit From Rental Income
£16,570
↗ 14%After 5 Years
Change In Property Value
£95,307
↗ 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 | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £18,900 | £18,979 | £19,078 | £19,180 | £19,293 | £95,430 |
| Profit Before Tax | £3,300 | £3,554 | £4,018 | £4,494 | £5,090 | £20,457 |
| Profit After Tax | £2,673 | £2,879 | £3,255 | £3,640 | £4,123 | £16,570 |
| Change In Property Value | £11,100 | £11,433 | £21,589 | £24,847 | £26,338 | £95,307 |
| Net Return | £13,773 | £14,312 | £24,844 | £28,487 | £30,461 | £111,877 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 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