Flat
M5
2 beds
2 baths
The Exchange, Elmira Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£18,139
↗ 31%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
116%
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 | £15,012 | £15,237 | £15,618 | £16,009 | £16,489 | £78,365 |
| Total Expenses | £11,039 | £11,108 | £11,189 | £11,272 | £11,363 | £55,971 |
| Profit Before Tax | £3,973 | £4,129 | £4,429 | £4,737 | £5,126 | £22,394 |
| Profit After Tax | £3,218 | £3,345 | £3,588 | £3,837 | £4,152 | £18,139 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £8,918 | £9,216 | £14,674 | £16,596 | £17,677 | £67,081 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change