Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,965First Year

Profit From Rental Income

After 5 Years

£35,922

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£102,845

↗ 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	£24,600	£24,969	£25,344	£25,977	£26,627	£127,516
Total Expenses	£16,453	£16,540	£16,619	£16,724	£16,832	£83,168
Profit Before Tax	£8,147	£8,429	£8,725	£9,253	£9,795	£44,348
Profit After Tax	£6,599	£6,827	£7,067	£7,495	£7,934	£35,922
Change In Property Value	£11,183	£21,117	£24,303	£25,762	£20,480	£102,845
Net Return	£17,781	£27,944	£31,370	£33,257	£28,414	£138,767
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