Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,962First Year

Profit From Rental Income

After 5 Years

£34,720

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,016

↗ 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	£28,596	£29,025	£29,751	£30,494	£31,409	£149,275
Total Expenses	£21,007	£21,128	£21,272	£21,420	£21,584	£106,411
Profit Before Tax	£7,589	£7,897	£8,478	£9,074	£9,826	£42,864
Profit After Tax	£6,147	£6,397	£6,867	£7,350	£7,959	£34,720
Change In Property Value	£11,183	£11,518	£21,750	£25,032	£26,534	£96,016
Net Return	£17,329	£17,915	£28,617	£32,382	£34,493	£130,736
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