Flat
M5
3 beds
2 baths
Elmira Way, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,006
↗ 31%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
115%
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 | £14,292 | £14,506 | £14,869 | £15,241 | £15,698 | £74,606 |
| Total Expenses | £10,571 | £10,638 | £10,717 | £10,798 | £10,887 | £53,611 |
| Profit Before Tax | £3,721 | £3,868 | £4,152 | £4,442 | £4,811 | £20,995 |
| Profit After Tax | £3,014 | £3,133 | £3,363 | £3,598 | £3,897 | £17,006 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,414 | £8,695 | £13,866 | £15,686 | £16,710 | £63,372 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change