Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,566First Year

Profit From Rental Income

After 5 Years

£28,000

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,724

↗ 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	£25,272	£25,651	£26,292	£26,950	£27,758	£131,923
Total Expenses	£19,271	£19,355	£19,462	£19,572	£19,695	£97,355
Profit Before Tax	£6,001	£6,296	£6,830	£7,378	£8,063	£34,568
Profit After Tax	£4,861	£5,100	£5,533	£5,976	£6,531	£28,000
Change In Property Value	£11,149	£11,483	£21,684	£24,956	£26,453	£95,724
Net Return	£16,009	£16,583	£27,216	£30,932	£32,984	£123,725
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