Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,691First YearProfit From Rental Income
£40,412
↗ 34%After 5 Years
Change In Property Value
£95,080
↗ 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 | £19,488 | £19,576 | £19,691 | £19,809 | £19,943 | £98,507 |
| Profit Before Tax | £8,940 | £9,278 | £9,885 | £10,506 | £11,282 | £49,891 |
| Profit After Tax | £7,242 | £7,515 | £8,006 | £8,510 | £9,138 | £40,412 |
| Change In Property Value | £11,074 | £11,406 | £21,538 | £24,788 | £26,275 | £95,080 |
| Net Return | £18,315 | £18,921 | £29,544 | £33,298 | £35,414 | £135,492 |
| 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