Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£129,329First YearProfit From Rental Income
£44,796
↗ 35%After 5 Years
Change In Property Value
£103,645
↗ 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 | £30,984 | £31,449 | £32,235 | £33,041 | £34,032 | £161,741 |
| Total Expenses | £21,062 | £21,155 | £21,276 | £21,401 | £21,543 | £106,437 |
| Profit Before Tax | £9,922 | £10,294 | £10,959 | £11,640 | £12,489 | £55,304 |
| Profit After Tax | £8,037 | £8,338 | £8,876 | £9,428 | £10,116 | £44,796 |
| Change In Property Value | £12,071 | £12,433 | £23,478 | £27,021 | £28,642 | £103,645 |
| Net Return | £20,108 | £20,771 | £32,354 | £36,449 | £38,759 | £148,441 |
| 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