Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,166First Year

Profit From Rental Income

After 5 Years

£27,593

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£94,694

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,996	£25,371	£26,005	£26,655	£27,455	£130,483
Total Expenses	£19,085	£19,168	£19,275	£19,384	£19,506	£96,418
Profit Before Tax	£5,911	£6,203	£6,731	£7,272	£7,949	£34,065
Profit After Tax	£4,788	£5,024	£5,452	£5,890	£6,439	£27,593
Change In Property Value	£11,029	£11,359	£21,450	£24,687	£26,169	£94,694
Net Return	£15,817	£16,384	£26,902	£30,577	£32,607	£122,287
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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