Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,496First YearProfit From Rental Income
£40,270
↗ 34%After 5 Years
Change In Property Value
£95,673
↗ 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 | £19,585 | £19,674 | £19,789 | £19,907 | £20,041 | £98,995 |
| Profit Before Tax | £8,903 | £9,242 | £9,849 | £10,472 | £11,250 | £49,717 |
| Profit After Tax | £7,212 | £7,486 | £7,978 | £8,483 | £9,112 | £40,270 |
| Change In Property Value | £11,143 | £11,477 | £21,672 | £24,943 | £26,439 | £95,673 |
| Net Return | £18,354 | £18,963 | £29,650 | £33,425 | £35,552 | £135,944 |
| 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