Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,705First YearProfit From Rental Income
£40,406
↗ 34%After 5 Years
Change In Property Value
£95,091
↗ 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 | £28,428 | £28,854 | £29,576 | £30,315 | £31,225 | £148,398 |
| Total Expenses | £19,489 | £19,578 | £19,693 | £19,811 | £19,944 | £98,515 |
| Profit Before Tax | £8,939 | £9,277 | £9,883 | £10,505 | £11,280 | £49,883 |
| Profit After Tax | £7,241 | £7,514 | £8,005 | £8,509 | £9,137 | £40,406 |
| Change In Property Value | £11,075 | £11,407 | £21,540 | £24,791 | £26,278 | £95,091 |
| Net Return | £18,315 | £18,921 | £29,545 | £33,299 | £35,415 | £135,496 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| 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