Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£120,352First YearProfit From Rental Income
£28,504
↗ 24%After 5 Years
Change In Property Value
£97,040
↗ 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 | £25,620 | £26,004 | £26,654 | £27,321 | £28,140 | £133,740 |
| Total Expenses | £19,508 | £19,593 | £19,701 | £19,811 | £19,936 | £98,550 |
| Profit Before Tax | £6,112 | £6,411 | £6,954 | £7,509 | £8,204 | £35,190 |
| Profit After Tax | £4,950 | £5,193 | £5,632 | £6,083 | £6,646 | £28,504 |
| Change In Property Value | £11,302 | £11,641 | £21,982 | £25,299 | £26,817 | £97,040 |
| Net Return | £16,252 | £16,834 | £27,614 | £31,381 | £33,462 | £125,544 |
| 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