Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£119,977First YearProfit From Rental Income
£40,823
↗ 34%After 5 Years
Change In Property Value
£96,763
↗ 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 | £28,812 | £29,244 | £29,975 | £30,725 | £31,646 | £150,403 |
| Total Expenses | £19,785 | £19,874 | £19,990 | £20,109 | £20,244 | £100,003 |
| Profit Before Tax | £9,027 | £9,370 | £9,985 | £10,615 | £11,402 | £50,399 |
| Profit After Tax | £7,312 | £7,590 | £8,088 | £8,598 | £9,236 | £40,823 |
| Change In Property Value | £11,270 | £11,608 | £21,919 | £25,227 | £26,740 | £96,763 |
| Net Return | £18,581 | £19,197 | £30,007 | £33,825 | £35,976 | £137,587 |
| 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