Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,177First Year

Profit From Rental Income

After 5 Years

£40,914

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£96,910

↗ 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	£19,813	£19,902	£20,018	£20,137	£20,272	£100,141
Profit Before Tax	£9,047	£9,391	£10,007	£10,639	£11,427	£50,512
Profit After Tax	£7,328	£7,607	£8,106	£8,617	£9,256	£40,914
Change In Property Value	£11,287	£11,625	£21,952	£25,265	£26,781	£96,910
Net Return	£18,615	£19,232	£30,058	£33,883	£36,037	£137,825
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