Flat M5 2 beds 2 baths

Elmira Way, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,994

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£9,158	£9,219	£9,287	£9,357	£9,432	£46,453
Profit Before Tax	£922	£1,012	£1,200	£1,392	£1,639	£6,166
Profit After Tax	£747	£820	£972	£1,127	£1,328	£4,994
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£5,397	£5,610	£10,016	£11,536	£12,361	£44,920
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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