Flat
M5
2 beds
2 baths
Elmira Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£14,192
↗ 29%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
113%
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 | £12,708 | £12,899 | £13,221 | £13,552 | £13,958 | £66,337 |
| Total Expenses | £9,619 | £9,684 | £9,759 | £9,836 | £9,919 | £48,817 |
| Profit Before Tax | £3,089 | £3,215 | £3,462 | £3,716 | £4,039 | £17,520 |
| Profit After Tax | £2,502 | £2,604 | £2,804 | £3,010 | £3,271 | £14,192 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £7,302 | £7,548 | £12,140 | £13,754 | £14,661 | £55,406 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change