Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,184First YearProfit From Rental Income
£27,584
↗ 24%After 5 Years
Change In Property Value
£94,707
↗ 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 | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £19,087 | £19,170 | £19,277 | £19,386 | £19,508 | £96,428 |
| Profit Before Tax | £5,909 | £6,201 | £6,729 | £7,270 | £7,947 | £34,055 |
| Profit After Tax | £4,786 | £5,023 | £5,450 | £5,888 | £6,437 | £27,584 |
| Change In Property Value | £11,030 | £11,361 | £21,453 | £24,691 | £26,172 | £94,707 |
| Net Return | £15,816 | £16,383 | £26,903 | £30,579 | £32,609 | £122,292 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 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