Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,184First Year

Profit From Rental Income

After 5 Years

£35,315

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£101,441

↗ 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	£24,264	£24,628	£24,997	£25,622	£26,263	£125,775
Total Expenses	£16,256	£16,343	£16,420	£16,525	£16,631	£82,175
Profit Before Tax	£8,008	£8,285	£8,577	£9,098	£9,631	£43,599
Profit After Tax	£6,486	£6,711	£6,947	£7,369	£7,801	£35,315
Change In Property Value	£11,030	£20,828	£23,972	£25,410	£20,201	£101,441
Net Return	£17,516	£27,540	£30,919	£32,779	£28,002	£136,756
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	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