Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,705First Year

Profit From Rental Income

After 5 Years

£34,361

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£95,091

↗ 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	£28,320	£28,745	£29,463	£30,200	£31,106	£147,834
Total Expenses	£20,810	£20,929	£21,073	£21,220	£21,381	£105,414
Profit Before Tax	£7,510	£7,815	£8,391	£8,980	£9,725	£42,421
Profit After Tax	£6,083	£6,330	£6,796	£7,274	£7,877	£34,361
Change In Property Value	£11,075	£11,407	£21,540	£24,791	£26,278	£95,091
Net Return	£17,158	£17,737	£28,337	£32,065	£34,155	£129,452
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