Flat M5 1 bed 1 bath

Elmira Way, Salford M5

North West, England · M5

Initial Investment

First Year

£36,400First Year

Profit From Rental Income

After 5 Years

£8,245

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,395

↗ 26%After 5 Years

Return On Investment

106%

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	£9,372	£9,513	£9,750	£9,994	£10,294	£48,923
Total Expenses	£7,619	£7,679	£7,746	£7,814	£7,887	£38,744
Profit Before Tax	£1,753	£1,834	£2,005	£2,180	£2,407	£10,179
Profit After Tax	£1,420	£1,485	£1,624	£1,766	£1,950	£8,245
Change In Property Value	£3,540	£3,646	£6,885	£7,924	£8,400	£30,395
Net Return	£4,960	£5,131	£8,509	£9,690	£10,350	£38,641
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change