Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£120,195First YearProfit From Rental Income
£40,906
↗ 34%After 5 Years
Change In Property Value
£96,923
↗ 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 | £28,860 | £29,293 | £30,025 | £30,776 | £31,699 | £150,653 |
| Total Expenses | £19,815 | £19,904 | £20,020 | £20,139 | £20,274 | £100,152 |
| Profit Before Tax | £9,045 | £9,389 | £10,005 | £10,637 | £11,425 | £50,502 |
| Profit After Tax | £7,327 | £7,605 | £8,104 | £8,616 | £9,254 | £40,906 |
| Change In Property Value | £11,288 | £11,627 | £21,955 | £25,269 | £26,785 | £96,923 |
| Net Return | £18,615 | £19,232 | £30,059 | £33,884 | £36,039 | £137,830 |
| 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