Flat M3 2 beds 2 baths

Springfield Lane, Salford M3

North West, England · M3

Initial Investment

First Year

£111,350First Year

Profit From Rental Income

After 5 Years

£25,970

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£90,414

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,868	£24,226	£24,832	£25,452	£26,216	£124,594
Total Expenses	£18,313	£18,395	£18,498	£18,604	£18,723	£92,532
Profit Before Tax	£5,555	£5,831	£6,334	£6,848	£7,493	£32,062
Profit After Tax	£4,500	£4,724	£5,130	£5,547	£6,069	£25,970
Change In Property Value	£10,530	£10,846	£20,481	£23,571	£24,986	£90,414
Net Return	£15,030	£15,569	£25,611	£29,119	£31,055	£116,384
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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