Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,691First Year

Profit From Rental Income

After 5 Years

£27,763

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,080

↗ 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	£19,155	£19,239	£19,345	£19,455	£19,578	£96,771
Profit Before Tax	£5,949	£6,242	£6,772	£7,316	£7,996	£34,275
Profit After Tax	£4,819	£5,056	£5,485	£5,926	£6,477	£27,763
Change In Property Value	£11,074	£11,406	£21,538	£24,788	£26,275	£95,080
Net Return	£15,892	£16,462	£27,023	£30,714	£32,752	£122,843
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