Flat M50 1 bed 1 bath

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£69,998First Year

Profit From Rental Income

After 5 Years

£7,100

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£59,244

↗ 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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£12,505	£12,572	£12,650	£12,729	£12,816	£63,272
Profit Before Tax	£1,295	£1,435	£1,707	£1,987	£2,341	£8,766
Profit After Tax	£1,049	£1,163	£1,383	£1,609	£1,896	£7,100
Change In Property Value	£6,900	£7,107	£13,420	£15,445	£16,372	£59,244
Net Return	£7,949	£8,269	£14,803	£17,054	£18,268	£66,344
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	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