Flat M3 2 beds 2 baths

Springfield Lane, Salford M3

North West, England · M3

Initial Investment

First Year

£111,350First Year

Profit From Rental Income

After 5 Years

£33,361

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£96,842

↗ 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	£23,172	£23,520	£23,872	£24,469	£25,081	£120,114
Total Expenses	£15,611	£15,695	£15,772	£15,873	£15,977	£78,928
Profit Before Tax	£7,561	£7,824	£8,101	£8,596	£9,104	£41,186
Profit After Tax	£6,125	£6,338	£6,562	£6,963	£7,374	£33,361
Change In Property Value	£10,530	£19,884	£22,885	£24,258	£19,285	£96,842
Net Return	£16,655	£26,222	£29,446	£31,221	£26,659	£130,203
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	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