Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,507First Year

Profit From Rental Income

After 5 Years

£35,775

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£102,484

↗ 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	£16,403	£16,490	£16,568	£16,673	£16,780	£82,914
Profit Before Tax	£8,113	£8,394	£8,689	£9,215	£9,755	£44,167
Profit After Tax	£6,572	£6,799	£7,038	£7,464	£7,902	£35,775
Change In Property Value	£11,143	£21,043	£24,218	£25,671	£20,409	£102,484
Net Return	£17,715	£27,842	£31,256	£33,136	£28,310	£138,259
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