Flat
M3
2 beds
2 baths
Springfield Lane, Salford M3
North West, England · M3
View property listing
Initial Investment
£111,350First YearProfit From Rental Income
£37,980
↗ 34%After 5 Years
Change In Property Value
£90,414
↗ 26%After 5 Years
Return On Investment
115%
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 | £27,024 | £27,429 | £28,115 | £28,818 | £29,683 | £141,069 |
| Total Expenses | £18,628 | £18,715 | £18,826 | £18,941 | £19,070 | £94,180 |
| Profit Before Tax | £8,396 | £8,714 | £9,289 | £9,877 | £10,613 | £46,889 |
| Profit After Tax | £6,800 | £7,059 | £7,524 | £8,001 | £8,596 | £37,980 |
| Change In Property Value | £10,530 | £10,846 | £20,481 | £23,571 | £24,986 | £90,414 |
| Net Return | £17,330 | £17,905 | £28,005 | £31,572 | £33,582 | £128,394 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change