Flat M3 1 bed 1 bath

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,570First Year

Profit From Rental Income

After 5 Years

£23,534

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£74,155

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,736	£18,002	£18,272	£18,729	£19,197	£91,936
Total Expenses	£12,421	£12,498	£12,566	£12,653	£12,743	£62,882
Profit Before Tax	£5,315	£5,504	£5,706	£6,075	£6,454	£29,054
Profit After Tax	£4,305	£4,458	£4,622	£4,921	£5,228	£23,534
Change In Property Value	£8,063	£15,226	£17,524	£18,575	£14,767	£74,155
Net Return	£12,368	£19,684	£22,146	£23,496	£19,995	£97,689
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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