Flat M5 1 bed 0 baths

Elmira Way, Salford M5

North West, England · M5

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-493

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£19,313

↗ 28%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,548	£4,616	£4,685	£4,803	£4,923	£23,575
Total Expenses	£4,707	£4,764	£4,812	£4,865	£4,920	£24,068
Profit Before Tax	£-159	£-148	£-126	£-63	£3	£-493
Profit After Tax	£-159	£-148	£-126	£-63	£3	£-493
Change In Property Value	£2,100	£3,966	£4,564	£4,838	£3,846	£19,313
Net Return	£1,941	£3,818	£4,438	£4,775	£3,849	£18,820
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	9%	17%	20%	22%	17%	86%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change