Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,166First YearProfit From Rental Income
£39,785
↗ 34%After 5 Years
Change In Property Value
£94,694
↗ 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 | £28,200 | £28,623 | £29,339 | £30,072 | £30,974 | £147,208 |
| Total Expenses | £19,405 | £19,494 | £19,608 | £19,725 | £19,858 | £98,090 |
| Profit Before Tax | £8,795 | £9,129 | £9,731 | £10,347 | £11,116 | £49,118 |
| Profit After Tax | £7,124 | £7,395 | £7,882 | £8,381 | £9,004 | £39,785 |
| Change In Property Value | £11,029 | £11,359 | £21,450 | £24,687 | £26,169 | £94,694 |
| Net Return | £18,152 | £18,754 | £29,332 | £33,068 | £35,173 | £134,479 |
| 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