Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,951First Year

Profit From Rental Income

After 5 Years

£28,097

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,008

↗ 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	£25,344	£25,724	£26,367	£27,026	£27,837	£132,299
Total Expenses	£19,322	£19,406	£19,513	£19,623	£19,747	£97,611
Profit Before Tax	£6,022	£6,318	£6,854	£7,403	£8,090	£34,688
Profit After Tax	£4,878	£5,118	£5,552	£5,997	£6,553	£28,097
Change In Property Value	£11,182	£11,517	£21,748	£25,030	£26,532	£96,008
Net Return	£16,059	£16,635	£27,300	£31,027	£33,085	£124,105
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