Flat M5 2 beds 2 baths

Elmira Way, Salford M5

North West, England · M5

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£25,873

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

134%

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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£10,365	£10,435	£10,519	£10,605	£10,700	£52,624
Profit Before Tax	£5,835	£6,008	£6,335	£6,670	£7,094	£31,943
Profit After Tax	£4,727	£4,866	£5,131	£5,403	£5,746	£25,873
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£9,827	£10,119	£15,051	£16,819	£17,848	£69,664
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	19%	19%	29%	32%	34%	134%

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