Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,485First Year

Profit From Rental Income

After 5 Years

£36,797

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£104,832

↗ 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	£25,080	£25,456	£25,838	£26,484	£27,146	£130,004
Total Expenses	£16,733	£16,821	£16,900	£17,006	£17,115	£84,576
Profit Before Tax	£8,347	£8,635	£8,938	£9,478	£10,031	£45,429
Profit After Tax	£6,761	£6,995	£7,240	£7,677	£8,125	£36,797
Change In Property Value	£11,399	£21,525	£24,773	£26,259	£20,876	£104,832
Net Return	£18,160	£28,519	£32,013	£33,936	£29,001	£141,629
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