Flat
M5
1 bed
1 bath
Spinner House, 1A, Elmira Way, Salford Quays, Salford M5
North West, England · M5
View property listing
Initial Investment
£50,800First YearProfit From Rental Income
£15,244
↗ 30%After 5 Years
Change In Property Value
£42,760
↗ 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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £9,872 | £9,937 | £10,013 | £10,090 | £10,174 | £50,087 |
| Profit Before Tax | £3,328 | £3,461 | £3,720 | £3,986 | £4,324 | £18,819 |
| Profit After Tax | £2,696 | £2,803 | £3,013 | £3,229 | £3,503 | £15,244 |
| Change In Property Value | £4,980 | £5,129 | £9,686 | £11,148 | £11,817 | £42,760 |
| Net Return | £7,676 | £7,933 | £12,699 | £14,376 | £15,319 | £58,003 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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