Flat M3 1 bed 1 bath

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,570First Year

Profit From Rental Income

After 5 Years

£24,430

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£69,233

↗ 26%After 5 Years

Return On Investment

113%

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	£20,616	£20,925	£21,448	£21,985	£22,644	£107,618
Total Expenses	£15,287	£15,377	£15,484	£15,594	£15,715	£77,457
Profit Before Tax	£5,329	£5,548	£5,964	£6,390	£6,929	£30,161
Profit After Tax	£4,316	£4,494	£4,831	£5,176	£5,613	£24,430
Change In Property Value	£8,063	£8,305	£15,683	£18,049	£19,132	£69,233
Net Return	£12,380	£12,799	£20,514	£23,226	£24,745	£93,663
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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