Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£123,273First Year

Profit From Rental Income

After 5 Years

£42,050

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£99,189

↗ 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	£29,532	£29,975	£30,724	£31,492	£32,437	£154,161
Total Expenses	£20,231	£20,321	£20,439	£20,560	£20,697	£102,247
Profit Before Tax	£9,301	£9,654	£10,285	£10,933	£11,741	£51,914
Profit After Tax	£7,534	£7,820	£8,331	£8,856	£9,510	£42,050
Change In Property Value	£11,552	£11,899	£22,468	£25,859	£27,411	£99,189
Net Return	£19,086	£19,718	£30,800	£34,715	£36,920	£141,239
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