Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£119,977First Year

Profit From Rental Income

After 5 Years

£36,270

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,643

↗ 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	£24,792	£25,164	£25,541	£26,180	£26,834	£128,511
Total Expenses	£16,566	£16,653	£16,732	£16,837	£16,945	£83,733
Profit Before Tax	£8,226	£8,511	£8,810	£9,343	£9,889	£44,778
Profit After Tax	£6,663	£6,894	£7,136	£7,567	£8,010	£36,270
Change In Property Value	£11,270	£21,281	£24,492	£25,962	£20,639	£103,643
Net Return	£17,933	£28,174	£31,628	£33,529	£28,649	£139,913
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