Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£122,987First Year

Profit From Rental Income

After 5 Years

£41,953

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£98,978

↗ 26%After 5 Years

Return On Investment

115%

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	£29,472	£29,914	£30,662	£31,428	£32,371	£153,848
Total Expenses	£20,192	£20,283	£20,400	£20,521	£20,658	£102,054
Profit Before Tax	£9,280	£9,632	£10,262	£10,908	£11,714	£51,794
Profit After Tax	£7,517	£7,802	£8,312	£8,835	£9,488	£41,953
Change In Property Value	£11,528	£11,873	£22,421	£25,804	£27,353	£98,978
Net Return	£19,044	£19,675	£30,733	£34,640	£36,841	£140,932
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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