Flat M3 1 bed 1 bath

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,570First Year

Profit From Rental Income

After 5 Years

£26,807

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£69,233

↗ 26%After 5 Years

Return On Investment

116%

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	£14,725	£14,802	£14,897	£14,995	£15,103	£74,523
Profit Before Tax	£5,891	£6,123	£6,551	£6,990	£7,541	£33,095
Profit After Tax	£4,772	£4,960	£5,306	£5,662	£6,108	£26,807
Change In Property Value	£8,063	£8,305	£15,683	£18,049	£19,132	£69,233
Net Return	£12,835	£13,265	£20,989	£23,711	£25,240	£96,040
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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