Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£123,267First YearProfit From Rental Income
£29,312
↗ 24%After 5 Years
Change In Property Value
£99,185
↗ 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 | £26,184 | £26,577 | £27,241 | £27,922 | £28,760 | £136,684 |
| Total Expenses | £19,895 | £19,981 | £20,090 | £20,202 | £20,328 | £100,496 |
| Profit Before Tax | £6,289 | £6,596 | £7,151 | £7,720 | £8,432 | £36,188 |
| Profit After Tax | £5,094 | £5,343 | £5,793 | £6,253 | £6,830 | £29,312 |
| Change In Property Value | £11,552 | £11,898 | £22,467 | £25,858 | £27,410 | £99,185 |
| Net Return | £16,645 | £17,241 | £28,260 | £32,111 | £34,239 | £128,497 |
| 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