Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,705First Year

Profit From Rental Income

After 5 Years

£27,756

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,091

↗ 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	£25,104	£25,481	£26,118	£26,771	£27,574	£131,046
Total Expenses	£19,157	£19,240	£19,347	£19,456	£19,579	£96,779
Profit Before Tax	£5,947	£6,240	£6,771	£7,314	£7,994	£34,267
Profit After Tax	£4,817	£5,055	£5,484	£5,925	£6,476	£27,756
Change In Property Value	£11,075	£11,407	£21,540	£24,791	£26,278	£95,091
Net Return	£15,892	£16,462	£27,024	£30,715	£32,754	£122,847
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	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