Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,507First Year

Profit From Rental Income

After 5 Years

£27,982

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,681

↗ 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	£25,260	£25,639	£26,280	£26,937	£27,745	£131,861
Total Expenses	£19,263	£19,347	£19,454	£19,564	£19,687	£97,316
Profit Before Tax	£5,997	£6,292	£6,826	£7,373	£8,058	£34,545
Profit After Tax	£4,857	£5,096	£5,529	£5,972	£6,527	£27,982
Change In Property Value	£11,143	£11,478	£21,674	£24,945	£26,441	£95,681
Net Return	£16,001	£16,574	£27,203	£30,917	£32,968	£123,663
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