Flat M3 1 bed 1 bath

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,559First Year

Profit From Rental Income

After 5 Years

£27,086

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£69,225

↗ 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	£20,688	£20,998	£21,523	£22,061	£22,723	£107,994
Total Expenses	£14,731	£14,808	£14,904	£15,001	£15,110	£74,554
Profit Before Tax	£5,957	£6,190	£6,620	£7,060	£7,613	£33,440
Profit After Tax	£4,825	£5,014	£5,362	£5,719	£6,167	£27,086
Change In Property Value	£8,062	£8,304	£15,681	£18,047	£19,130	£69,225
Net Return	£12,887	£13,318	£21,043	£23,766	£25,297	£96,311
Return From Rental Income (%)	6%	6%	6%	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