Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,335First YearProfit From Rental Income
£27,923
↗ 24%After 5 Years
Change In Property Value
£95,555
↗ 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 | £25,224 | £25,602 | £26,242 | £26,898 | £27,705 | £131,673 |
| Total Expenses | £19,240 | £19,324 | £19,431 | £19,540 | £19,664 | £97,199 |
| Profit Before Tax | £5,984 | £6,278 | £6,811 | £7,358 | £8,042 | £34,473 |
| Profit After Tax | £4,847 | £5,085 | £5,517 | £5,960 | £6,514 | £27,923 |
| Change In Property Value | £11,129 | £11,463 | £21,645 | £24,912 | £26,406 | £95,555 |
| Net Return | £15,976 | £16,548 | £27,162 | £30,872 | £32,920 | £123,478 |
| 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