Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£119,977First YearProfit From Rental Income
£41,235
↗ 34%After 5 Years
Change In Property Value
£96,763
↗ 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 | £28,920 | £29,354 | £30,088 | £30,840 | £31,765 | £150,966 |
| Total Expenses | £19,796 | £19,885 | £20,002 | £20,121 | £20,256 | £100,059 |
| Profit Before Tax | £9,124 | £9,469 | £10,086 | £10,719 | £11,509 | £50,907 |
| Profit After Tax | £7,391 | £7,669 | £8,170 | £8,682 | £9,322 | £41,235 |
| Change In Property Value | £11,270 | £11,608 | £21,919 | £25,227 | £26,740 | £96,763 |
| Net Return | £18,660 | £19,277 | £30,089 | £33,909 | £36,063 | £137,998 |
| 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