Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,485First YearProfit From Rental Income
£41,410
↗ 34%After 5 Years
Change In Property Value
£97,873
↗ 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 | £29,148 | £29,585 | £30,325 | £31,083 | £32,015 | £152,157 |
| Total Expenses | £19,990 | £20,079 | £20,196 | £20,316 | £20,452 | £101,033 |
| Profit Before Tax | £9,158 | £9,506 | £10,129 | £10,767 | £11,564 | £51,123 |
| Profit After Tax | £7,418 | £7,700 | £8,204 | £8,721 | £9,366 | £41,410 |
| Change In Property Value | £11,399 | £11,741 | £22,170 | £25,516 | £27,047 | £97,873 |
| Net Return | £18,817 | £19,440 | £30,375 | £34,237 | £36,414 | £139,283 |
| 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