Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£129,327First Year

Profit From Rental Income

After 5 Years

£39,455

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£111,014

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,556	£26,954	£27,359	£28,043	£28,744	£137,655
Total Expenses	£17,602	£17,692	£17,773	£17,883	£17,996	£88,945
Profit Before Tax	£8,954	£9,263	£9,586	£10,159	£10,748	£48,710
Profit After Tax	£7,253	£7,503	£7,764	£8,229	£8,706	£39,455
Change In Property Value	£12,071	£22,794	£26,234	£27,808	£22,107	£111,014
Net Return	£19,324	£30,297	£33,998	£36,037	£30,813	£150,469
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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