Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,321First YearProfit From Rental Income
£40,214
↗ 34%After 5 Years
Change In Property Value
£95,544
↗ 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 | £28,452 | £28,879 | £29,601 | £30,341 | £31,251 | £148,523 |
| Total Expenses | £19,561 | £19,650 | £19,765 | £19,883 | £20,017 | £98,876 |
| Profit Before Tax | £8,891 | £9,229 | £9,836 | £10,458 | £11,234 | £49,647 |
| Profit After Tax | £7,201 | £7,475 | £7,967 | £8,471 | £9,100 | £40,214 |
| Change In Property Value | £11,128 | £11,461 | £21,643 | £24,909 | £26,403 | £95,544 |
| Net Return | £18,329 | £18,937 | £29,610 | £33,380 | £35,503 | £135,758 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 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