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
£42,053
↗ 34%After 5 Years
Change In Property Value
£99,185
↗ 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 | £29,532 | £29,975 | £30,724 | £31,492 | £32,437 | £154,161 |
| Total Expenses | £20,230 | £20,320 | £20,438 | £20,559 | £20,696 | £102,244 |
| Profit Before Tax | £9,302 | £9,655 | £10,286 | £10,934 | £11,741 | £51,917 |
| Profit After Tax | £7,535 | £7,820 | £8,332 | £8,856 | £9,510 | £42,053 |
| Change In Property Value | £11,552 | £11,898 | £22,467 | £25,858 | £27,410 | £99,185 |
| Net Return | £19,086 | £19,718 | £30,799 | £34,714 | £36,920 | £141,238 |
| 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