Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£122,987First YearProfit From Rental Income
£42,410
↗ 34%After 5 Years
Change In Property Value
£98,978
↗ 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 | £29,592 | £30,036 | £30,787 | £31,556 | £32,503 | £154,474 |
| Total Expenses | £20,204 | £20,295 | £20,413 | £20,534 | £20,671 | £102,116 |
| Profit Before Tax | £9,388 | £9,741 | £10,374 | £11,023 | £11,832 | £52,358 |
| Profit After Tax | £7,604 | £7,890 | £8,403 | £8,929 | £9,584 | £42,410 |
| Change In Property Value | £11,528 | £11,873 | £22,421 | £25,804 | £27,353 | £98,978 |
| Net Return | £19,132 | £19,764 | £30,824 | £34,733 | £36,937 | £141,388 |
| 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