Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,070First YearProfit From Rental Income
£41,235
↗ 34%After 5 Years
Change In Property Value
£97,567
↗ 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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £19,933 | £20,023 | £20,139 | £20,259 | £20,394 | £100,748 |
| Profit Before Tax | £9,119 | £9,465 | £10,086 | £10,722 | £11,516 | £50,908 |
| Profit After Tax | £7,386 | £7,667 | £8,169 | £8,685 | £9,328 | £41,235 |
| Change In Property Value | £11,363 | £11,704 | £22,101 | £25,436 | £26,963 | £97,567 |
| Net Return | £18,750 | £19,371 | £30,271 | £34,121 | £36,290 | £138,803 |
| 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