Flat M3 1 bed 1 bath

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,570First Year

Profit From Rental Income

After 5 Years

£27,127

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£69,233

↗ 26%After 5 Years

Return On Investment

117%

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	£20,700	£21,010	£21,536	£22,074	£22,736	£108,057
Total Expenses	£14,734	£14,811	£14,906	£15,004	£15,113	£74,567
Profit Before Tax	£5,966	£6,200	£6,630	£7,070	£7,624	£33,490
Profit After Tax	£4,833	£5,022	£5,370	£5,727	£6,175	£27,127
Change In Property Value	£8,063	£8,305	£15,683	£18,049	£19,132	£69,233
Net Return	£12,896	£13,327	£21,053	£23,776	£25,308	£96,360
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

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