Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,194First Year

Profit From Rental Income

After 5 Years

£40,906

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£96,923

↗ 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	£28,860	£29,293	£30,025	£30,776	£31,699	£150,653
Total Expenses	£19,815	£19,904	£20,020	£20,139	£20,274	£100,151
Profit Before Tax	£9,045	£9,389	£10,005	£10,637	£11,425	£50,502
Profit After Tax	£7,327	£7,605	£8,104	£8,616	£9,254	£40,906
Change In Property Value	£11,288	£11,627	£21,955	£25,268	£26,785	£96,923
Net Return	£18,615	£19,232	£30,059	£33,884	£36,039	£137,830
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