Flat
M5
2 beds
1 bath
5 Elmira Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£16,740
↗ 30%After 5 Years
Change In Property Value
£46,353
↗ 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 | £14,220 | £14,433 | £14,794 | £15,164 | £15,619 | £74,230 |
| Total Expenses | £10,562 | £10,629 | £10,708 | £10,789 | £10,877 | £53,564 |
| Profit Before Tax | £3,658 | £3,804 | £4,086 | £4,375 | £4,742 | £20,666 |
| Profit After Tax | £2,963 | £3,082 | £3,310 | £3,544 | £3,841 | £16,740 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £8,362 | £8,642 | £13,810 | £15,628 | £16,651 | £63,093 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change