Flat
M5
1 bed
1 bath
Elmira Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£36,400First YearProfit From Rental Income
£5,136
↗ 14%After 5 Years
Change In Property Value
£32,557
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,668 | £7,783 | £7,900 | £8,097 | £8,300 | £39,748 |
| Total Expenses | £6,563 | £6,625 | £6,678 | £6,739 | £6,802 | £33,407 |
| Profit Before Tax | £1,105 | £1,158 | £1,222 | £1,358 | £1,498 | £6,340 |
| Profit After Tax | £895 | £938 | £990 | £1,100 | £1,213 | £5,136 |
| Change In Property Value | £3,540 | £6,685 | £7,693 | £8,155 | £6,483 | £32,557 |
| Net Return | £4,435 | £7,623 | £8,683 | £9,255 | £7,696 | £37,692 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change