Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,321First Year

Profit From Rental Income

After 5 Years

£27,930

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,544

↗ 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	£25,224	£25,602	£26,242	£26,898	£27,705	£131,673
Total Expenses	£19,239	£19,322	£19,429	£19,539	£19,662	£97,191
Profit Before Tax	£5,985	£6,280	£6,813	£7,360	£8,043	£34,481
Profit After Tax	£4,848	£5,087	£5,519	£5,961	£6,515	£27,930
Change In Property Value	£11,128	£11,461	£21,643	£24,909	£26,403	£95,544
Net Return	£15,976	£16,548	£27,161	£30,870	£32,919	£123,474
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