Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,580First YearProfit From Rental Income
£40,323
↗ 34%After 5 Years
Change In Property Value
£95,735
↗ 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 | £28,512 | £28,940 | £29,663 | £30,405 | £31,317 | £148,837 |
| Total Expenses | £19,597 | £19,685 | £19,801 | £19,919 | £20,053 | £99,055 |
| Profit Before Tax | £8,915 | £9,254 | £9,862 | £10,486 | £11,264 | £49,782 |
| Profit After Tax | £7,221 | £7,496 | £7,989 | £8,494 | £9,124 | £40,323 |
| Change In Property Value | £11,150 | £11,484 | £21,686 | £24,959 | £26,456 | £95,735 |
| Net Return | £18,371 | £18,980 | £29,675 | £33,452 | £35,580 | £136,058 |
| 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