Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£128,944First Year

Profit From Rental Income

After 5 Years

£39,326

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£110,711

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,484	£26,881	£27,284	£27,967	£28,666	£137,282
Total Expenses	£17,559	£17,649	£17,730	£17,840	£17,953	£88,732
Profit Before Tax	£8,925	£9,232	£9,554	£10,126	£10,713	£48,550
Profit After Tax	£7,229	£7,478	£7,739	£8,202	£8,677	£39,326
Change In Property Value	£12,038	£22,732	£26,162	£27,732	£22,047	£110,711
Net Return	£19,267	£30,210	£33,901	£35,934	£30,724	£150,037
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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