Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,321First YearProfit From Rental Income
£35,708
↗ 30%After 5 Years
Change In Property Value
£102,337
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,480 | £24,847 | £25,220 | £25,850 | £26,497 | £126,894 |
| Total Expenses | £16,382 | £16,469 | £16,547 | £16,652 | £16,759 | £82,810 |
| Profit Before Tax | £8,098 | £8,378 | £8,673 | £9,198 | £9,737 | £44,084 |
| Profit After Tax | £6,559 | £6,786 | £7,025 | £7,451 | £7,887 | £35,708 |
| Change In Property Value | £11,128 | £21,012 | £24,183 | £25,634 | £20,379 | £102,337 |
| Net Return | £17,687 | £27,799 | £31,208 | £33,085 | £28,267 | £138,045 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change