Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£123,273First Year

Profit From Rental Income

After 5 Years

£37,401

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£106,241

↗ 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	£25,416	£25,797	£26,184	£26,839	£27,510	£131,746
Total Expenses	£16,931	£17,019	£17,099	£17,206	£17,316	£85,572
Profit Before Tax	£8,485	£8,778	£9,085	£9,633	£10,194	£46,174
Profit After Tax	£6,873	£7,110	£7,359	£7,802	£8,257	£37,401
Change In Property Value	£11,552	£21,814	£25,106	£26,612	£21,157	£106,241
Net Return	£18,425	£28,924	£32,465	£34,415	£29,414	£143,642
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