Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,621First YearProfit From Rental Income
£39,942
↗ 34%After 5 Years
Change In Property Value
£95,029
↗ 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 | £28,296 | £28,720 | £29,438 | £30,174 | £31,080 | £147,709 |
| Total Expenses | £19,466 | £19,555 | £19,670 | £19,787 | £19,920 | £98,398 |
| Profit Before Tax | £8,830 | £9,166 | £9,769 | £10,387 | £11,159 | £49,311 |
| Profit After Tax | £7,152 | £7,424 | £7,913 | £8,414 | £9,039 | £39,942 |
| Change In Property Value | £11,068 | £11,400 | £21,526 | £24,775 | £26,261 | £95,029 |
| Net Return | £18,219 | £18,824 | £29,439 | £33,188 | £35,300 | £134,971 |
| 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