Flat
M50
2 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£119,247First YearProfit From Rental Income
£16,819
↗ 14%After 5 Years
Change In Property Value
£96,226
↗ 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 | £22,416 | £22,752 | £23,321 | £23,904 | £24,621 | £117,015 |
| Total Expenses | £19,063 | £19,142 | £19,242 | £19,344 | £19,459 | £96,251 |
| Profit Before Tax | £3,353 | £3,610 | £4,079 | £4,560 | £5,162 | £20,764 |
| Profit After Tax | £2,716 | £2,924 | £3,304 | £3,693 | £4,182 | £16,819 |
| Change In Property Value | £11,207 | £11,543 | £21,797 | £25,087 | £26,592 | £96,226 |
| Net Return | £13,923 | £14,467 | £25,101 | £28,780 | £30,773 | £113,045 |
| 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