Flat
M5
2 beds
2 baths
The Exchange, Elmira Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,684
↗ 17%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
101%
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 | £11,916 | £12,095 | £12,397 | £12,707 | £13,088 | £62,203 |
| Total Expenses | £10,349 | £10,440 | £10,540 | £10,641 | £10,747 | £52,717 |
| Profit Before Tax | £1,567 | £1,654 | £1,858 | £2,066 | £2,341 | £9,486 |
| Profit After Tax | £1,269 | £1,340 | £1,505 | £1,674 | £1,896 | £7,684 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £5,769 | £5,975 | £10,257 | £11,747 | £12,574 | £46,322 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change