Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£123,267First Year

Profit From Rental Income

After 5 Years

£42,510

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£99,185

↗ 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	£20,242	£20,333	£20,451	£20,572	£20,709	£102,306
Profit Before Tax	£9,410	£9,764	£10,398	£11,049	£11,860	£52,481
Profit After Tax	£7,622	£7,909	£8,423	£8,949	£9,606	£42,510
Change In Property Value	£11,552	£11,898	£22,467	£25,858	£27,410	£99,185
Net Return	£19,174	£19,807	£30,890	£34,807	£37,016	£141,694
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