Flat
M5
2 beds
2 baths
Walker House, 6 Elmira Way, Salford Quays M5
North West, England · M5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,325
↗ 29%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
114%
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 | £13,428 | £13,629 | £13,970 | £14,319 | £14,749 | £70,096 |
| Total Expenses | £10,088 | £10,154 | £10,231 | £10,310 | £10,395 | £51,177 |
| Profit Before Tax | £3,340 | £3,476 | £3,739 | £4,010 | £4,354 | £18,919 |
| Profit After Tax | £2,706 | £2,815 | £3,029 | £3,248 | £3,527 | £15,325 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,806 | £8,068 | £12,948 | £14,664 | £15,628 | £59,115 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change