Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,352First Year

Profit From Rental Income

After 5 Years

£36,403

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,939

↗ 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	£24,864	£25,237	£25,616	£26,256	£26,912	£128,885
Total Expenses	£16,607	£16,695	£16,774	£16,879	£16,988	£83,943
Profit Before Tax	£8,257	£8,542	£8,842	£9,376	£9,925	£44,942
Profit After Tax	£6,688	£6,919	£7,162	£7,595	£8,039	£36,403
Change In Property Value	£11,302	£21,341	£24,562	£26,036	£20,698	£103,939
Net Return	£17,989	£28,261	£31,724	£33,631	£28,737	£140,342
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