Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,166First Year

Profit From Rental Income

After 5 Years

£40,196

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£94,694

↗ 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	£28,308	£28,733	£29,451	£30,187	£31,093	£147,772
Total Expenses	£19,416	£19,504	£19,619	£19,737	£19,870	£98,146
Profit Before Tax	£8,892	£9,228	£9,832	£10,450	£11,223	£49,625
Profit After Tax	£7,203	£7,475	£7,964	£8,465	£9,091	£40,196
Change In Property Value	£11,029	£11,359	£21,450	£24,687	£26,169	£94,694
Net Return	£18,231	£18,834	£29,414	£33,152	£35,259	£134,890
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