Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,194First Year

Profit From Rental Income

After 5 Years

£41,317

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£96,923

↗ 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	£28,968	£29,403	£30,138	£30,891	£31,818	£151,217
Total Expenses	£19,825	£19,915	£20,031	£20,150	£20,286	£100,208
Profit Before Tax	£9,143	£9,488	£10,106	£10,741	£11,532	£51,009
Profit After Tax	£7,406	£7,685	£8,186	£8,700	£9,341	£41,317
Change In Property Value	£11,288	£11,627	£21,955	£25,268	£26,785	£96,923
Net Return	£18,694	£19,312	£30,141	£33,968	£36,125	£138,241
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