Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,705First YearProfit From Rental Income
£39,994
↗ 34%After 5 Years
Change In Property Value
£95,091
↗ 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 | £28,320 | £28,745 | £29,463 | £30,200 | £31,106 | £147,834 |
| Total Expenses | £19,478 | £19,567 | £19,682 | £19,799 | £19,932 | £98,459 |
| Profit Before Tax | £8,842 | £9,178 | £9,782 | £10,401 | £11,174 | £49,376 |
| Profit After Tax | £7,162 | £7,434 | £7,923 | £8,425 | £9,051 | £39,994 |
| Change In Property Value | £11,075 | £11,407 | £21,540 | £24,791 | £26,278 | £95,091 |
| Net Return | £18,236 | £18,841 | £29,463 | £33,216 | £35,329 | £135,085 |
| 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