Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£128,944First YearProfit From Rental Income
£44,653
↗ 35%After 5 Years
Change In Property Value
£103,362
↗ 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 | £30,900 | £31,363 | £32,148 | £32,951 | £33,940 | £161,302 |
| Total Expenses | £21,010 | £21,103 | £21,224 | £21,348 | £21,490 | £106,175 |
| Profit Before Tax | £9,890 | £10,261 | £10,924 | £11,603 | £12,450 | £55,127 |
| Profit After Tax | £8,011 | £8,311 | £8,848 | £9,398 | £10,085 | £44,653 |
| Change In Property Value | £12,038 | £12,399 | £23,414 | £26,947 | £28,564 | £103,362 |
| Net Return | £20,049 | £20,710 | £32,262 | £36,346 | £38,649 | £148,015 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 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