Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,070First Year

Profit From Rental Income

After 5 Years

£28,677

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,567

↗ 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	£25,752	£26,138	£26,792	£27,462	£28,285	£134,429
Total Expenses	£19,603	£19,688	£19,796	£19,907	£20,032	£99,025
Profit Before Tax	£6,149	£6,451	£6,996	£7,555	£8,254	£35,404
Profit After Tax	£4,981	£5,225	£5,667	£6,119	£6,685	£28,677
Change In Property Value	£11,363	£11,704	£22,101	£25,436	£26,963	£97,567
Net Return	£16,344	£16,929	£27,768	£31,556	£33,648	£126,245
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	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