Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,166First Year

Profit From Rental Income

After 5 Years

£35,322

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£101,427

↗ 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	£16,254	£16,341	£16,419	£16,523	£16,630	£82,167
Profit Before Tax	£8,010	£8,287	£8,579	£9,099	£9,633	£43,607
Profit After Tax	£6,488	£6,713	£6,949	£7,370	£7,803	£35,322
Change In Property Value	£11,029	£20,826	£23,968	£25,406	£20,198	£101,427
Net Return	£17,516	£27,538	£30,917	£32,777	£28,001	£136,749
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