Flat M50 1 bed 1 bath

Michigan Point Tower A, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£39,400First Year

Profit From Rental Income

After 5 Years

£17,781

↗ 45%After 5 Years

Change In Property Value

After 5 Years

£32,971

↗ 26%After 5 Years

Return On Investment

129%

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	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£8,308	£8,373	£8,447	£8,523	£8,605	£42,256
Profit Before Tax	£3,992	£4,112	£4,350	£4,594	£4,905	£21,952
Profit After Tax	£3,233	£3,330	£3,523	£3,721	£3,973	£17,781
Change In Property Value	£3,840	£3,955	£7,469	£8,596	£9,112	£32,971
Net Return	£7,073	£7,286	£10,992	£12,317	£13,085	£50,752
Return From Rental Income (%)	8%	8%	9%	9%	10%	45%
Total Net Return (%)	18%	18%	28%	31%	33%	129%

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