Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,705First YearProfit From Rental Income
£35,484
↗ 30%After 5 Years
Change In Property Value
£101,852
↗ 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 | £24,360 | £24,725 | £25,096 | £25,724 | £26,367 | £126,272 |
| Total Expenses | £16,314 | £16,400 | £16,478 | £16,583 | £16,690 | £82,465 |
| Profit Before Tax | £8,046 | £8,325 | £8,618 | £9,141 | £9,677 | £43,807 |
| Profit After Tax | £6,518 | £6,743 | £6,981 | £7,404 | £7,838 | £35,484 |
| Change In Property Value | £11,075 | £20,913 | £24,069 | £25,513 | £20,283 | £101,852 |
| Net Return | £17,592 | £27,656 | £31,049 | £32,917 | £28,121 | £137,336 |
| 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