Flat
M5
2 beds
2 baths
Brindley House, 1 Elmira Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£7,665
↗ 18%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,371 | £9,605 | £9,845 | £47,150 |
| Total Expenses | £7,414 | £7,478 | £7,533 | £7,598 | £7,665 | £37,687 |
| Profit Before Tax | £1,682 | £1,755 | £1,838 | £2,007 | £2,181 | £9,463 |
| Profit After Tax | £1,362 | £1,421 | £1,489 | £1,626 | £1,766 | £7,665 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £5,562 | £9,352 | £10,617 | £11,301 | £9,459 | £46,292 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change