Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,580First Year

Profit From Rental Income

After 5 Years

£27,994

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,735

↗ 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	£19,273	£19,357	£19,464	£19,573	£19,697	£97,363
Profit Before Tax	£5,999	£6,294	£6,829	£7,376	£8,061	£34,560
Profit After Tax	£4,859	£5,098	£5,531	£5,975	£6,530	£27,994
Change In Property Value	£11,150	£11,484	£21,686	£24,959	£26,456	£95,735
Net Return	£16,009	£16,583	£27,217	£30,934	£32,986	£123,729
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