Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,195First Year

Profit From Rental Income

After 5 Years

£36,325

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,815

↗ 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	£16,589	£16,677	£16,755	£16,861	£16,969	£83,852
Profit Before Tax	£8,239	£8,524	£8,823	£9,357	£9,904	£44,846
Profit After Tax	£6,673	£6,904	£7,147	£7,579	£8,022	£36,325
Change In Property Value	£11,288	£21,316	£24,533	£26,005	£20,674	£103,815
Net Return	£17,961	£28,220	£31,679	£33,583	£28,696	£140,140
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