Flat M50 2 beds 2 baths

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£119,639First Year

Profit From Rental Income

After 5 Years

£16,867

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£96,515

↗ 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	£22,476	£22,813	£23,383	£23,968	£24,687	£117,328
Total Expenses	£19,113	£19,193	£19,293	£19,395	£19,510	£96,504
Profit Before Tax	£3,363	£3,620	£4,091	£4,573	£5,177	£20,824
Profit After Tax	£2,724	£2,932	£3,313	£3,704	£4,194	£16,867
Change In Property Value	£11,241	£11,578	£21,863	£25,162	£26,672	£96,515
Net Return	£13,964	£14,510	£25,176	£28,866	£30,865	£113,382
Return From Rental Income (%)	2%	2%	3%	3%	4%	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