Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£119,966First Year

Profit From Rental Income

After 5 Years

£28,407

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,755

↗ 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	£25,548	£25,931	£26,580	£27,244	£28,061	£133,364
Total Expenses	£19,457	£19,542	£19,650	£19,760	£19,884	£98,293
Profit Before Tax	£6,091	£6,389	£6,930	£7,484	£8,177	£35,071
Profit After Tax	£4,933	£5,175	£5,613	£6,062	£6,623	£28,407
Change In Property Value	£11,269	£11,607	£21,917	£25,225	£26,738	£96,755
Net Return	£16,202	£16,782	£27,530	£31,287	£33,362	£125,163
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