Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,052First Year

Profit From Rental Income

After 5 Years

£28,685

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,554

↗ 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	£19,601	£19,686	£19,794	£19,905	£20,030	£99,015
Profit Before Tax	£6,151	£6,453	£6,998	£7,557	£8,256	£35,414
Profit After Tax	£4,982	£5,227	£5,668	£6,121	£6,687	£28,685
Change In Property Value	£11,362	£11,702	£22,098	£25,433	£26,959	£97,554
Net Return	£16,344	£16,929	£27,766	£31,554	£33,646	£126,240
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