Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,485First YearProfit From Rental Income
£28,806
↗ 24%After 5 Years
Change In Property Value
£97,873
↗ 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 | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £19,658 | £19,743 | £19,852 | £19,963 | £20,088 | £99,304 |
| Profit Before Tax | £6,178 | £6,480 | £7,027 | £7,588 | £8,290 | £35,563 |
| Profit After Tax | £5,004 | £5,249 | £5,692 | £6,147 | £6,715 | £28,806 |
| Change In Property Value | £11,399 | £11,741 | £22,170 | £25,516 | £27,047 | £97,873 |
| Net Return | £16,403 | £16,990 | £27,863 | £31,663 | £33,762 | £126,679 |
| 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