Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£122,987First Year

Profit From Rental Income

After 5 Years

£37,281

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£106,016

↗ 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	£25,356	£25,736	£26,122	£26,775	£27,445	£131,435
Total Expenses	£16,899	£16,987	£17,066	£17,174	£17,283	£85,409
Profit Before Tax	£8,457	£8,749	£9,056	£9,602	£10,162	£46,026
Profit After Tax	£6,850	£7,087	£7,335	£7,777	£8,231	£37,281
Change In Property Value	£11,528	£21,768	£25,053	£26,556	£21,112	£106,016
Net Return	£18,378	£28,855	£32,388	£34,333	£29,343	£143,297
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