Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,580First Year

Profit From Rental Income

After 5 Years

£40,734

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£95,735

↗ 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	£28,620	£29,049	£29,776	£30,520	£31,436	£149,400
Total Expenses	£19,608	£19,697	£19,812	£19,930	£20,065	£99,111
Profit Before Tax	£9,012	£9,353	£9,963	£10,590	£11,371	£50,289
Profit After Tax	£7,300	£7,576	£8,070	£8,578	£9,210	£40,734
Change In Property Value	£11,150	£11,484	£21,686	£24,959	£26,456	£95,735
Net Return	£18,450	£19,060	£29,757	£33,536	£35,667	£136,469
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