Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£119,966First Year

Profit From Rental Income

After 5 Years

£34,988

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,755

↗ 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	£28,812	£29,244	£29,975	£30,725	£31,646	£150,403
Total Expenses	£21,165	£21,286	£21,432	£21,581	£21,745	£107,208
Profit Before Tax	£7,647	£7,958	£8,544	£9,144	£9,901	£43,195
Profit After Tax	£6,194	£6,446	£6,920	£7,407	£8,020	£34,988
Change In Property Value	£11,269	£11,607	£21,917	£25,225	£26,738	£96,755
Net Return	£17,463	£18,053	£28,838	£32,631	£34,758	£131,743
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