Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,566First YearProfit From Rental Income
£35,798
↗ 30%After 5 Years
Change In Property Value
£102,530
↗ 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 | £24,528 | £24,896 | £25,269 | £25,901 | £26,549 | £127,143 |
| Total Expenses | £16,410 | £16,496 | £16,575 | £16,680 | £16,787 | £82,947 |
| Profit Before Tax | £8,118 | £8,400 | £8,695 | £9,221 | £9,762 | £44,195 |
| Profit After Tax | £6,576 | £6,804 | £7,043 | £7,469 | £7,907 | £35,798 |
| Change In Property Value | £11,149 | £21,052 | £24,229 | £25,683 | £20,418 | £102,530 |
| Net Return | £17,724 | £27,856 | £31,272 | £33,152 | £28,325 | £138,329 |
| 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