Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,052First Year

Profit From Rental Income

After 5 Years

£36,641

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£104,490

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,996	£25,371	£25,752	£26,395	£27,055	£129,569
Total Expenses	£16,685	£16,772	£16,851	£16,958	£17,066	£84,333
Profit Before Tax	£8,311	£8,598	£8,900	£9,438	£9,989	£45,236
Profit After Tax	£6,732	£6,965	£7,209	£7,644	£8,091	£36,641
Change In Property Value	£11,362	£21,455	£24,692	£26,174	£20,808	£104,490
Net Return	£18,094	£28,419	£31,901	£33,818	£28,899	£141,131
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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