Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,963First YearProfit From Rental Income
£40,467
↗ 34%After 5 Years
Change In Property Value
£96,017
↗ 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 | £28,596 | £29,025 | £29,751 | £30,494 | £31,409 | £149,275 |
| Total Expenses | £19,649 | £19,738 | £19,853 | £19,971 | £20,105 | £99,316 |
| Profit Before Tax | £8,947 | £9,287 | £9,897 | £10,523 | £11,304 | £49,959 |
| Profit After Tax | £7,247 | £7,523 | £8,017 | £8,524 | £9,156 | £40,467 |
| Change In Property Value | £11,183 | £11,518 | £21,750 | £25,032 | £26,534 | £96,017 |
| Net Return | £18,430 | £19,041 | £29,767 | £33,556 | £35,690 | £136,484 |
| 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