Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£128,940First YearProfit From Rental Income
£44,198
↗ 34%After 5 Years
Change In Property Value
£103,359
↗ 26%After 5 Years
Return On Investment
114%
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 | £30,780 | £31,242 | £32,023 | £32,823 | £33,808 | £160,676 |
| Total Expenses | £20,998 | £21,090 | £21,211 | £21,335 | £21,476 | £106,110 |
| Profit Before Tax | £9,782 | £10,152 | £10,812 | £11,488 | £12,332 | £54,566 |
| Profit After Tax | £7,924 | £8,223 | £8,757 | £9,306 | £9,989 | £44,198 |
| Change In Property Value | £12,038 | £12,399 | £23,413 | £26,946 | £28,563 | £103,359 |
| Net Return | £19,961 | £20,622 | £32,171 | £36,252 | £38,552 | £147,557 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change