Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,507First YearProfit From Rental Income
£40,265
↗ 34%After 5 Years
Change In Property Value
£95,682
↗ 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 | £28,488 | £28,915 | £29,638 | £30,379 | £31,291 | £148,711 |
| Total Expenses | £19,586 | £19,675 | £19,790 | £19,908 | £20,042 | £99,001 |
| Profit Before Tax | £8,902 | £9,240 | £9,848 | £10,471 | £11,249 | £49,710 |
| Profit After Tax | £7,211 | £7,485 | £7,977 | £8,482 | £9,111 | £40,265 |
| Change In Property Value | £11,144 | £11,478 | £21,674 | £24,945 | £26,441 | £95,682 |
| Net Return | £18,354 | £18,963 | £29,651 | £33,426 | £35,553 | £135,947 |
| 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