Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,177First Year

Profit From Rental Income

After 5 Years

£36,332

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,801

↗ 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	£24,828	£25,200	£25,578	£26,218	£26,873	£128,698
Total Expenses	£16,588	£16,675	£16,754	£16,860	£16,968	£83,844
Profit Before Tax	£8,240	£8,525	£8,825	£9,358	£9,906	£44,854
Profit After Tax	£6,675	£6,906	£7,148	£7,580	£8,024	£36,332
Change In Property Value	£11,287	£21,313	£24,529	£26,001	£20,671	£103,801
Net Return	£17,961	£28,219	£31,677	£33,581	£28,694	£140,133
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