Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£123,267First YearProfit From Rental Income
£37,404
↗ 30%After 5 Years
Change In Property Value
£106,237
↗ 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 | £25,416 | £25,797 | £26,184 | £26,839 | £27,510 | £131,746 |
| Total Expenses | £16,931 | £17,019 | £17,098 | £17,206 | £17,315 | £85,569 |
| Profit Before Tax | £8,485 | £8,779 | £9,086 | £9,633 | £10,194 | £46,177 |
| Profit After Tax | £6,873 | £7,111 | £7,359 | £7,803 | £8,257 | £37,404 |
| Change In Property Value | £11,552 | £21,813 | £25,105 | £26,611 | £21,156 | £106,237 |
| Net Return | £18,425 | £28,924 | £32,464 | £34,414 | £29,413 | £143,640 |
| 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