Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,335First Year

Profit From Rental Income

After 5 Years

£35,703

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£102,348

↗ 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	£24,480	£24,847	£25,220	£25,850	£26,497	£126,894
Total Expenses	£16,384	£16,470	£16,549	£16,653	£16,761	£82,817
Profit Before Tax	£8,096	£8,377	£8,671	£9,197	£9,736	£44,078
Profit After Tax	£6,558	£6,785	£7,024	£7,450	£7,886	£35,703
Change In Property Value	£11,129	£21,015	£24,186	£25,637	£20,382	£102,348
Net Return	£17,687	£27,800	£31,210	£33,087	£28,268	£138,051
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