Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£120,352First YearProfit From Rental Income
£40,971
↗ 34%After 5 Years
Change In Property Value
£97,040
↗ 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 | £28,896 | £29,329 | £30,063 | £30,814 | £31,739 | £150,841 |
| Total Expenses | £19,836 | £19,925 | £20,042 | £20,161 | £20,296 | £100,260 |
| Profit Before Tax | £9,060 | £9,404 | £10,021 | £10,654 | £11,443 | £50,581 |
| Profit After Tax | £7,339 | £7,617 | £8,117 | £8,629 | £9,269 | £40,971 |
| Change In Property Value | £11,302 | £11,641 | £21,982 | £25,299 | £26,817 | £97,040 |
| Net Return | £18,640 | £19,258 | £30,099 | £33,928 | £36,085 | £138,010 |
| 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