Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,496First Year

Profit From Rental Income

After 5 Years

£35,779

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£102,476

↗ 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	£24,516	£24,884	£25,257	£25,888	£26,536	£127,081
Total Expenses	£16,402	£16,489	£16,567	£16,672	£16,779	£82,909
Profit Before Tax	£8,114	£8,395	£8,690	£9,216	£9,756	£44,171
Profit After Tax	£6,572	£6,800	£7,039	£7,465	£7,903	£35,779
Change In Property Value	£11,143	£21,041	£24,216	£25,669	£20,407	£102,476
Net Return	£17,715	£27,841	£31,255	£33,134	£28,309	£138,254
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