Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£122,200First YearProfit From Rental Income
£41,676
↗ 34%After 5 Years
Change In Property Value
£98,399
↗ 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 | £29,304 | £29,744 | £30,487 | £31,249 | £32,187 | £152,971 |
| Total Expenses | £20,086 | £20,176 | £20,294 | £20,414 | £20,550 | £101,520 |
| Profit Before Tax | £9,218 | £9,567 | £10,194 | £10,836 | £11,637 | £51,451 |
| Profit After Tax | £7,466 | £7,750 | £8,257 | £8,777 | £9,426 | £41,676 |
| Change In Property Value | £11,460 | £11,804 | £22,290 | £25,653 | £27,192 | £98,399 |
| Net Return | £18,926 | £19,553 | £30,546 | £34,430 | £36,618 | £140,074 |
| 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