Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,070First Year

Profit From Rental Income

After 5 Years

£35,293

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£97,568

↗ 26%After 5 Years

Return On Investment

110%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£21,338	£21,460	£21,607	£21,757	£21,923	£108,084
Profit Before Tax	£7,714	£8,028	£8,618	£9,224	£9,987	£43,571
Profit After Tax	£6,248	£6,503	£6,981	£7,471	£8,090	£35,293
Change In Property Value	£11,363	£11,704	£22,101	£25,436	£26,963	£97,568
Net Return	£17,612	£18,207	£29,082	£32,908	£35,052	£132,860
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change