Flat M5 1 bed 1 bath

Elmira Way, Salford M5

North West, England · M5

Initial Investment

First Year

£36,400First Year

Profit From Rental Income

After 5 Years

£1,761

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£30,395

↗ 26%After 5 Years

Return On Investment

88%

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	£7,978	£8,177	£8,422	£40,028
Total Expenses	£7,448	£7,506	£7,568	£7,632	£7,699	£37,854
Profit Before Tax	£220	£277	£409	£545	£723	£2,174
Profit After Tax	£178	£224	£331	£441	£586	£1,761
Change In Property Value	£3,540	£3,646	£6,885	£7,924	£8,400	£30,395
Net Return	£3,718	£3,871	£7,217	£8,366	£8,985	£32,156
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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