Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,052First YearProfit From Rental Income
£41,243
↗ 34%After 5 Years
Change In Property Value
£97,554
↗ 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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £19,931 | £20,021 | £20,137 | £20,257 | £20,392 | £100,738 |
| Profit Before Tax | £9,121 | £9,467 | £10,088 | £10,724 | £11,518 | £50,918 |
| Profit After Tax | £7,388 | £7,668 | £8,171 | £8,686 | £9,329 | £41,243 |
| Change In Property Value | £11,362 | £11,702 | £22,098 | £25,433 | £26,959 | £97,554 |
| Net Return | £18,750 | £19,371 | £30,269 | £34,119 | £36,288 | £138,798 |
| 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