Flat M50 1 bed 1 bath

Michigan Towers, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£102,600First Year

Profit From Rental Income

After 5 Years

£13,593

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£83,974

↗ 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	£19,560	£19,853	£20,350	£20,858	£21,484	£102,106
Total Expenses	£16,890	£16,965	£17,058	£17,153	£17,258	£85,324
Profit Before Tax	£2,670	£2,888	£3,292	£3,706	£4,226	£16,782
Profit After Tax	£2,163	£2,339	£2,666	£3,002	£3,423	£13,593
Change In Property Value	£9,780	£10,073	£19,022	£21,893	£23,206	£83,974
Net Return	£11,943	£12,413	£21,688	£24,894	£26,629	£97,567
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
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