Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£122,987First Year

Profit From Rental Income

After 5 Years

£29,213

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£98,978

↗ 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	£26,124	£26,516	£27,179	£27,858	£28,694	£136,371
Total Expenses	£19,858	£19,943	£20,052	£20,164	£20,290	£100,306
Profit Before Tax	£6,266	£6,573	£7,127	£7,694	£8,404	£36,065
Profit After Tax	£5,076	£5,324	£5,773	£6,233	£6,807	£29,213
Change In Property Value	£11,528	£11,873	£22,421	£25,804	£27,353	£98,978
Net Return	£16,603	£17,198	£28,194	£32,037	£34,160	£128,191
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