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

£42,507

↗ 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	£29,652	£30,097	£30,849	£31,620	£32,569	£154,787
Total Expenses	£20,243	£20,333	£20,451	£20,572	£20,710	£102,310
Profit Before Tax	£9,409	£9,764	£10,398	£11,048	£11,859	£52,478
Profit After Tax	£7,622	£7,908	£8,422	£8,949	£9,606	£42,507
Change In Property Value	£11,552	£11,899	£22,468	£25,859	£27,411	£99,189
Net Return	£19,174	£19,807	£30,891	£34,808	£37,017	£141,696
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	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