Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£129,328First Year

Profit From Rental Income

After 5 Years

£44,339

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£103,645

↗ 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	£30,864	£31,327	£32,110	£32,913	£33,900	£161,114
Total Expenses	£21,050	£21,143	£21,264	£21,388	£21,529	£106,374
Profit Before Tax	£9,814	£10,184	£10,846	£11,525	£12,371	£54,740
Profit After Tax	£7,949	£8,249	£8,785	£9,335	£10,020	£44,339
Change In Property Value	£12,071	£12,433	£23,478	£27,021	£28,642	£103,645
Net Return	£20,020	£20,682	£32,263	£36,356	£38,663	£147,985
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