Flat M3 1 bed 1 bath

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,559First Year

Profit From Rental Income

After 5 Years

£24,440

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£69,225

↗ 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	£15,285	£15,375	£15,482	£15,592	£15,712	£77,446
Profit Before Tax	£5,331	£5,551	£5,966	£6,393	£6,932	£30,172
Profit After Tax	£4,318	£4,496	£4,833	£5,178	£5,615	£24,440
Change In Property Value	£8,062	£8,304	£15,681	£18,047	£19,130	£69,225
Net Return	£12,380	£12,800	£20,514	£23,225	£24,745	£93,664
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