Flat M5 1 bed 1 bath

Brindley House, 1 Elmira Way, Salford M5

North West, England · M5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£8,518

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

107%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,528	£9,671	£9,913	£10,161	£10,465	£49,737
Total Expenses	£7,714	£7,774	£7,841	£7,910	£7,983	£39,222
Profit Before Tax	£1,814	£1,897	£2,071	£2,251	£2,482	£10,515
Profit After Tax	£1,470	£1,536	£1,678	£1,823	£2,011	£8,518
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£5,070	£5,244	£8,680	£9,882	£10,553	£39,428
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	29%	107%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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