Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£129,323First Year

Profit From Rental Income

After 5 Years

£39,456

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£111,011

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,556	£26,954	£27,359	£28,043	£28,744	£137,655
Total Expenses	£17,601	£17,691	£17,773	£17,883	£17,996	£88,944
Profit Before Tax	£8,955	£9,263	£9,586	£10,160	£10,748	£48,712
Profit After Tax	£7,253	£7,503	£7,765	£8,229	£8,706	£39,456
Change In Property Value	£12,071	£22,793	£26,233	£27,807	£22,107	£111,011
Net Return	£19,324	£30,297	£33,998	£36,037	£30,813	£150,467
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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