Flat
M5
1 bed
1 bath
Spinner House, 1A, Elmira Way, Salford Quays, Salford M5
North West, England · M5
View property listing
Initial Investment
£50,800First YearProfit From Rental Income
£15,100
↗ 30%After 5 Years
Change In Property Value
£42,760
↗ 26%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £9,906 | £9,972 | £10,048 | £10,127 | £10,211 | £50,264 |
| Profit Before Tax | £3,294 | £3,426 | £3,685 | £3,950 | £4,287 | £18,642 |
| Profit After Tax | £2,668 | £2,775 | £2,985 | £3,199 | £3,473 | £15,100 |
| Change In Property Value | £4,980 | £5,129 | £9,686 | £11,148 | £11,817 | £42,760 |
| Net Return | £7,648 | £7,905 | £12,671 | £14,347 | £15,289 | £57,859 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change