Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£120,194First YearProfit From Rental Income
£36,326
↗ 30%After 5 Years
Change In Property Value
£103,814
↗ 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 | £24,828 | £25,200 | £25,578 | £26,218 | £26,873 | £128,698 |
| Total Expenses | £16,589 | £16,677 | £16,755 | £16,861 | £16,969 | £83,852 |
| Profit Before Tax | £8,239 | £8,524 | £8,823 | £9,357 | £9,904 | £44,846 |
| Profit After Tax | £6,673 | £6,904 | £7,147 | £7,579 | £8,022 | £36,326 |
| Change In Property Value | £11,288 | £21,316 | £24,532 | £26,004 | £20,674 | £103,814 |
| Net Return | £17,961 | £28,220 | £31,679 | £33,583 | £28,696 | £140,140 |
| 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