Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£128,944First Year

Profit From Rental Income

After 5 Years

£44,196

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£103,362

↗ 26%After 5 Years

Return On Investment

114%

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	£30,780	£31,242	£32,023	£32,823	£33,808	£160,676
Total Expenses	£20,998	£21,091	£21,212	£21,336	£21,477	£106,113
Profit Before Tax	£9,782	£10,151	£10,811	£11,488	£12,331	£54,563
Profit After Tax	£7,923	£8,222	£8,757	£9,305	£9,988	£44,196
Change In Property Value	£12,038	£12,399	£23,414	£26,947	£28,564	£103,362
Net Return	£19,961	£20,622	£32,171	£36,252	£38,552	£147,559
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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