Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,951First Year

Profit From Rental Income

After 5 Years

£34,679

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,008

↗ 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	£28,584	£29,013	£29,738	£30,482	£31,396	£149,212
Total Expenses	£21,005	£21,125	£21,270	£21,418	£21,581	£106,399
Profit Before Tax	£7,579	£7,888	£8,468	£9,064	£9,815	£42,813
Profit After Tax	£6,139	£6,389	£6,859	£7,342	£7,950	£34,679
Change In Property Value	£11,182	£11,517	£21,748	£25,030	£26,532	£96,008
Net Return	£17,321	£17,906	£28,607	£32,371	£34,482	£130,687
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