Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£122,987First YearProfit From Rental Income
£35,833
↗ 29%After 5 Years
Change In Property Value
£98,978
↗ 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 | £29,472 | £29,914 | £30,662 | £31,428 | £32,371 | £153,848 |
| Total Expenses | £21,639 | £21,763 | £21,912 | £22,064 | £22,232 | £109,609 |
| Profit Before Tax | £7,833 | £8,151 | £8,750 | £9,365 | £10,140 | £44,238 |
| Profit After Tax | £6,344 | £6,603 | £7,088 | £7,585 | £8,213 | £35,833 |
| Change In Property Value | £11,528 | £11,873 | £22,421 | £25,804 | £27,353 | £98,978 |
| Net Return | £17,872 | £18,476 | £29,509 | £33,390 | £35,566 | £134,812 |
| 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