Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£129,328First Year

Profit From Rental Income

After 5 Years

£31,005

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£103,645

↗ 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	£27,360	£27,770	£28,465	£29,176	£30,052	£142,823
Total Expenses	£20,700	£20,787	£20,899	£21,014	£21,145	£104,545
Profit Before Tax	£6,660	£6,983	£7,565	£8,162	£8,907	£38,278
Profit After Tax	£5,395	£5,657	£6,128	£6,611	£7,215	£31,005
Change In Property Value	£12,071	£12,433	£23,478	£27,021	£28,642	£103,645
Net Return	£17,466	£18,090	£29,606	£33,632	£35,857	£134,650
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