Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£122,200First YearProfit From Rental Income
£29,026
↗ 24%After 5 Years
Change In Property Value
£98,399
↗ 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 | £25,980 | £26,370 | £27,029 | £27,705 | £28,536 | £135,619 |
| Total Expenses | £19,754 | £19,839 | £19,948 | £20,059 | £20,185 | £99,784 |
| Profit Before Tax | £6,226 | £6,531 | £7,081 | £7,646 | £8,351 | £35,835 |
| Profit After Tax | £5,043 | £5,290 | £5,736 | £6,193 | £6,764 | £29,026 |
| Change In Property Value | £11,460 | £11,804 | £22,290 | £25,653 | £27,192 | £98,399 |
| Net Return | £16,503 | £17,094 | £28,025 | £31,846 | £33,957 | £127,425 |
| 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