Flat
M3
1 bed
1 bath
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£82,569First YearProfit From Rental Income
£26,808
↗ 32%After 5 Years
Change In Property Value
£69,232
↗ 26%After 5 Years
Return On Investment
116%
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 | £20,616 | £20,925 | £21,448 | £21,985 | £22,644 | £107,618 |
| Total Expenses | £14,725 | £14,802 | £14,897 | £14,995 | £15,103 | £74,523 |
| Profit Before Tax | £5,891 | £6,123 | £6,551 | £6,990 | £7,541 | £33,096 |
| Profit After Tax | £4,772 | £4,960 | £5,306 | £5,662 | £6,108 | £26,808 |
| Change In Property Value | £8,063 | £8,305 | £15,683 | £18,049 | £19,132 | £69,232 |
| Net Return | £12,835 | £13,265 | £20,989 | £23,711 | £25,240 | £96,040 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change