Flat M3 1 bed 1 bath

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,569First Year

Profit From Rental Income

After 5 Years

£17,903

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£69,232

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£14,491	£14,565	£14,654	£14,745	£14,846	£73,301
Profit Before Tax	£3,785	£3,986	£4,360	£4,744	£5,228	£22,102
Profit After Tax	£3,066	£3,228	£3,532	£3,843	£4,234	£17,903
Change In Property Value	£8,063	£8,305	£15,683	£18,049	£19,132	£69,232
Net Return	£11,129	£11,533	£19,214	£21,892	£23,367	£87,135
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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