Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,691First Year

Profit From Rental Income

After 5 Years

£35,489

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£101,841

↗ 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	£24,360	£24,725	£25,096	£25,724	£26,367	£126,272
Total Expenses	£16,312	£16,399	£16,477	£16,582	£16,688	£82,458
Profit Before Tax	£8,048	£8,327	£8,619	£9,142	£9,678	£43,814
Profit After Tax	£6,519	£6,744	£6,982	£7,405	£7,839	£35,489
Change In Property Value	£11,074	£20,910	£24,066	£25,510	£20,280	£101,841
Net Return	£17,592	£27,655	£31,048	£32,915	£28,120	£137,330
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