Flat M50 0 beds 1 bath

Michigan Point Tower A, 9 Michigan Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£30,400First Year

Profit From Rental Income

After 5 Years

£16,893

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£25,244

↗ 26%After 5 Years

Return On Investment

139%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£6,968	£7,030	£7,101	£7,173	£7,250	£35,522
Profit Before Tax	£3,832	£3,932	£4,135	£4,344	£4,613	£20,856
Profit After Tax	£3,104	£3,185	£3,350	£3,519	£3,736	£16,893
Change In Property Value	£2,940	£3,028	£5,718	£6,581	£6,976	£25,244
Net Return	£6,044	£6,213	£9,068	£10,100	£10,712	£42,137
Return From Rental Income (%)	10%	10%	11%	12%	12%	56%
Total Net Return (%)	20%	20%	30%	33%	35%	139%

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