Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£123,272First Year

Profit From Rental Income

After 5 Years

£29,310

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£99,188

↗ 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	£26,184	£26,577	£27,241	£27,922	£28,760	£136,684
Total Expenses	£19,896	£19,981	£20,091	£20,203	£20,329	£100,499
Profit Before Tax	£6,288	£6,596	£7,151	£7,720	£8,431	£36,185
Profit After Tax	£5,093	£5,342	£5,792	£6,253	£6,829	£29,310
Change In Property Value	£11,552	£11,899	£22,468	£25,859	£27,411	£99,188
Net Return	£16,645	£17,241	£28,260	£32,112	£34,240	£128,498
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