Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£97,542First Year

Profit From Rental Income

After 5 Years

£12,627

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£80,252

↗ 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	£18,696	£18,976	£19,451	£19,937	£20,535	£97,596
Total Expenses	£16,230	£16,304	£16,395	£16,487	£16,590	£82,007
Profit Before Tax	£2,466	£2,672	£3,056	£3,450	£3,945	£15,589
Profit After Tax	£1,997	£2,164	£2,475	£2,794	£3,196	£12,627
Change In Property Value	£9,347	£9,627	£18,179	£20,922	£22,178	£80,252
Net Return	£11,344	£11,791	£20,654	£23,717	£25,373	£92,879
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
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