Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£119,977First Year

Profit From Rental Income

After 5 Years

£34,983

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,763

↗ 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	£21,166	£21,287	£21,433	£21,582	£21,746	£107,214
Profit Before Tax	£7,646	£7,957	£8,542	£9,143	£9,900	£43,188
Profit After Tax	£6,193	£6,445	£6,919	£7,406	£8,019	£34,983
Change In Property Value	£11,270	£11,608	£21,919	£25,227	£26,740	£96,763
Net Return	£17,463	£18,053	£28,838	£32,632	£34,760	£131,746
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