Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£122,200First Year

Profit From Rental Income

After 5 Years

£37,030

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£105,395

↗ 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	£25,212	£25,590	£25,974	£26,623	£27,289	£130,689
Total Expenses	£16,812	£16,900	£16,979	£17,086	£17,195	£84,972
Profit Before Tax	£8,400	£8,690	£8,995	£9,537	£10,094	£45,716
Profit After Tax	£6,804	£7,039	£7,286	£7,725	£8,176	£37,030
Change In Property Value	£11,460	£21,640	£24,906	£26,400	£20,988	£105,395
Net Return	£18,264	£28,679	£32,192	£34,126	£29,164	£142,425
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