Flat M50 1 bed 1 bath

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£101,628First Year

Profit From Rental Income

After 5 Years

£13,400

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£83,259

↗ 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	£19,392	£19,683	£20,175	£20,679	£21,300	£101,229
Total Expenses	£16,763	£16,838	£16,930	£17,025	£17,129	£84,686
Profit Before Tax	£2,629	£2,845	£3,245	£3,655	£4,170	£16,543
Profit After Tax	£2,129	£2,304	£2,628	£2,960	£3,378	£13,400
Change In Property Value	£9,697	£9,988	£18,860	£21,706	£23,009	£83,259
Net Return	£11,826	£12,292	£21,488	£24,666	£26,386	£96,659
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