Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,566First YearProfit From Rental Income
£40,284
↗ 34%After 5 Years
Change In Property Value
£95,724
↗ 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 | £28,500 | £28,927 | £29,651 | £30,392 | £31,304 | £148,774 |
| Total Expenses | £19,594 | £19,683 | £19,798 | £19,916 | £20,050 | £99,040 |
| Profit Before Tax | £8,906 | £9,245 | £9,853 | £10,476 | £11,254 | £49,734 |
| Profit After Tax | £7,214 | £7,488 | £7,981 | £8,486 | £9,116 | £40,284 |
| Change In Property Value | £11,149 | £11,483 | £21,684 | £24,956 | £26,453 | £95,724 |
| Net Return | £18,362 | £18,971 | £29,664 | £33,442 | £35,569 | £136,009 |
| 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