Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,621First YearProfit From Rental Income
£27,749
↗ 24%After 5 Years
Change In Property Value
£95,029
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,092 | £25,468 | £26,105 | £26,758 | £27,560 | £130,984 |
| Total Expenses | £19,146 | £19,230 | £19,336 | £19,445 | £19,568 | £96,726 |
| Profit Before Tax | £5,946 | £6,239 | £6,769 | £7,312 | £7,992 | £34,258 |
| Profit After Tax | £4,816 | £5,053 | £5,483 | £5,923 | £6,474 | £27,749 |
| Change In Property Value | £11,068 | £11,400 | £21,526 | £24,775 | £26,261 | £95,029 |
| Net Return | £15,884 | £16,453 | £27,009 | £30,698 | £32,735 | £122,778 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change