Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,184First YearProfit From Rental Income
£39,777
↗ 34%After 5 Years
Change In Property Value
£94,707
↗ 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 | £28,200 | £28,623 | £29,339 | £30,072 | £30,974 | £147,208 |
| Total Expenses | £19,407 | £19,496 | £19,610 | £19,727 | £19,860 | £98,100 |
| Profit Before Tax | £8,793 | £9,127 | £9,728 | £10,345 | £11,114 | £49,107 |
| Profit After Tax | £7,122 | £7,393 | £7,880 | £8,379 | £9,002 | £39,777 |
| Change In Property Value | £11,030 | £11,361 | £21,453 | £24,691 | £26,172 | £94,707 |
| Net Return | £18,152 | £18,754 | £29,333 | £33,070 | £35,175 | £134,484 |
| 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