Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£120,195First YearProfit From Rental Income
£41,317
↗ 34%After 5 Years
Change In Property Value
£96,923
↗ 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 | £28,968 | £29,403 | £30,138 | £30,891 | £31,818 | £151,217 |
| Total Expenses | £19,825 | £19,915 | £20,031 | £20,151 | £20,286 | £100,208 |
| Profit Before Tax | £9,143 | £9,488 | £10,106 | £10,740 | £11,532 | £51,009 |
| Profit After Tax | £7,406 | £7,685 | £8,186 | £8,700 | £9,341 | £41,317 |
| Change In Property Value | £11,288 | £11,627 | £21,955 | £25,269 | £26,785 | £96,923 |
| Net Return | £18,694 | £19,312 | £30,141 | £33,968 | £36,125 | £138,241 |
| 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