Flat
M50
3 beds
3 baths
Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£12,511
↗ 13%After 5 Years
Change In Property Value
£79,853
↗ 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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £16,159 | £16,233 | £16,323 | £16,416 | £16,518 | £81,649 |
| Profit Before Tax | £2,441 | £2,646 | £3,028 | £3,419 | £3,912 | £15,446 |
| Profit After Tax | £1,977 | £2,143 | £2,452 | £2,770 | £3,169 | £12,511 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £11,277 | £11,722 | £20,541 | £23,588 | £25,236 | £92,363 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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