Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,691First YearProfit From Rental Income
£39,955
↗ 34%After 5 Years
Change In Property Value
£95,080
↗ 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 | £28,308 | £28,733 | £29,451 | £30,187 | £31,093 | £147,772 |
| Total Expenses | £19,476 | £19,564 | £19,679 | £19,796 | £19,929 | £98,444 |
| Profit Before Tax | £8,832 | £9,169 | £9,772 | £10,391 | £11,163 | £49,328 |
| Profit After Tax | £7,154 | £7,427 | £7,915 | £8,417 | £9,042 | £39,955 |
| Change In Property Value | £11,074 | £11,406 | £21,538 | £24,788 | £26,275 | £95,080 |
| Net Return | £18,228 | £18,832 | £29,453 | £33,205 | £35,318 | £135,036 |
| 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