Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,177First Year

Profit From Rental Income

After 5 Years

£28,448

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,910

↗ 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	£25,584	£25,968	£26,617	£27,282	£28,101	£133,552
Total Expenses	£19,485	£19,569	£19,677	£19,788	£19,912	£98,431
Profit Before Tax	£6,099	£6,398	£6,940	£7,495	£8,189	£35,121
Profit After Tax	£4,940	£5,183	£5,621	£6,071	£6,633	£28,448
Change In Property Value	£11,287	£11,625	£21,952	£25,265	£26,781	£96,910
Net Return	£16,227	£16,808	£27,573	£31,336	£33,414	£125,358
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