Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,335First YearProfit From Rental Income
£40,208
↗ 34%After 5 Years
Change In Property Value
£95,555
↗ 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 | £28,452 | £28,879 | £29,601 | £30,341 | £31,251 | £148,523 |
| Total Expenses | £19,563 | £19,652 | £19,767 | £19,885 | £20,018 | £98,884 |
| Profit Before Tax | £8,889 | £9,227 | £9,834 | £10,456 | £11,233 | £49,639 |
| Profit After Tax | £7,200 | £7,474 | £7,966 | £8,469 | £9,098 | £40,208 |
| Change In Property Value | £11,129 | £11,463 | £21,645 | £24,912 | £26,406 | £95,555 |
| Net Return | £18,329 | £18,937 | £29,611 | £33,381 | £35,505 | £135,762 |
| 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