Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,580First Year

Profit From Rental Income

After 5 Years

£35,793

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£102,542

↗ 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	£24,528	£24,896	£25,269	£25,901	£26,549	£127,143
Total Expenses	£16,411	£16,498	£16,576	£16,681	£16,788	£82,954
Profit Before Tax	£8,117	£8,398	£8,693	£9,220	£9,760	£44,189
Profit After Tax	£6,575	£6,803	£7,042	£7,468	£7,906	£35,793
Change In Property Value	£11,150	£21,054	£24,232	£25,686	£20,420	£102,542
Net Return	£17,725	£27,857	£31,273	£33,154	£28,326	£138,335
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