Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,194First Year

Profit From Rental Income

After 5 Years

£28,440

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,923

↗ 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	£25,584	£25,968	£26,617	£27,282	£28,101	£133,552
Total Expenses	£19,487	£19,571	£19,679	£19,790	£19,914	£98,441
Profit Before Tax	£6,097	£6,396	£6,938	£7,493	£8,187	£35,111
Profit After Tax	£4,939	£5,181	£5,620	£6,069	£6,631	£28,440
Change In Property Value	£11,288	£11,627	£21,955	£25,268	£26,785	£96,923
Net Return	£16,227	£16,808	£27,575	£31,338	£33,416	£125,363
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