Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,580First YearProfit From Rental Income
£34,609
↗ 29%After 5 Years
Change In Property Value
£95,735
↗ 26%After 5 Years
Return On Investment
110%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,512 | £28,940 | £29,663 | £30,405 | £31,317 | £148,837 |
| Total Expenses | £20,948 | £21,068 | £21,212 | £21,360 | £21,522 | £106,109 |
| Profit Before Tax | £7,564 | £7,872 | £8,451 | £9,045 | £9,795 | £42,728 |
| Profit After Tax | £6,127 | £6,376 | £6,846 | £7,327 | £7,934 | £34,609 |
| Change In Property Value | £11,150 | £11,484 | £21,686 | £24,959 | £26,456 | £95,735 |
| Net Return | £17,277 | £17,861 | £28,532 | £32,285 | £34,390 | £130,344 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change