Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,962First Year

Profit From Rental Income

After 5 Years

£28,092

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,016

↗ 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	£19,323	£19,407	£19,515	£19,624	£19,748	£97,618
Profit Before Tax	£6,021	£6,317	£6,853	£7,402	£8,089	£34,681
Profit After Tax	£4,877	£5,117	£5,551	£5,996	£6,552	£28,092
Change In Property Value	£11,183	£11,518	£21,750	£25,032	£26,534	£96,016
Net Return	£16,059	£16,635	£27,301	£31,028	£33,086	£124,108
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