Flat
M3
1 bed
1 bath
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£82,559First YearProfit From Rental Income
£23,538
↗ 29%After 5 Years
Change In Property Value
£74,146
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,736 | £18,002 | £18,272 | £18,729 | £19,197 | £91,936 |
| Total Expenses | £12,420 | £12,497 | £12,565 | £12,652 | £12,742 | £62,877 |
| Profit Before Tax | £5,316 | £5,505 | £5,707 | £6,076 | £6,455 | £29,059 |
| Profit After Tax | £4,306 | £4,459 | £4,623 | £4,922 | £5,229 | £23,538 |
| Change In Property Value | £8,062 | £15,224 | £17,522 | £18,573 | £14,765 | £74,146 |
| Net Return | £12,368 | £19,683 | £22,144 | £23,495 | £19,994 | £97,685 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change