Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£110,212First Year

Profit From Rental Income

After 5 Years

£15,076

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£89,576

↗ 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	£20,868	£21,181	£21,711	£22,253	£22,921	£108,934
Total Expenses	£17,884	£17,961	£18,057	£18,155	£18,265	£90,322
Profit Before Tax	£2,984	£3,220	£3,654	£4,098	£4,656	£18,612
Profit After Tax	£2,417	£2,608	£2,959	£3,320	£3,772	£15,076
Change In Property Value	£10,433	£10,745	£20,291	£23,353	£24,754	£89,576
Net Return	£12,850	£13,354	£23,250	£26,673	£28,526	£104,652
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
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