Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,621First YearProfit From Rental Income
£35,470
↗ 30%After 5 Years
Change In Property Value
£101,786
↗ 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 | £24,348 | £24,713 | £25,084 | £25,711 | £26,354 | £126,210 |
| Total Expenses | £16,305 | £16,391 | £16,469 | £16,574 | £16,681 | £82,420 |
| Profit Before Tax | £8,043 | £8,322 | £8,615 | £9,137 | £9,673 | £43,790 |
| Profit After Tax | £6,515 | £6,741 | £6,978 | £7,401 | £7,835 | £35,470 |
| Change In Property Value | £11,068 | £20,899 | £24,053 | £25,496 | £20,270 | £101,786 |
| Net Return | £17,583 | £27,640 | £31,031 | £32,897 | £28,105 | £137,255 |
| 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