Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,321First YearProfit From Rental Income
£40,625
↗ 34%After 5 Years
Change In Property Value
£95,544
↗ 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 | £28,560 | £28,988 | £29,713 | £30,456 | £31,370 | £149,087 |
| Total Expenses | £19,572 | £19,661 | £19,776 | £19,895 | £20,029 | £98,933 |
| Profit Before Tax | £8,988 | £9,327 | £9,937 | £10,561 | £11,341 | £50,154 |
| Profit After Tax | £7,280 | £7,555 | £8,049 | £8,555 | £9,186 | £40,625 |
| Change In Property Value | £11,128 | £11,461 | £21,643 | £24,909 | £26,403 | £95,544 |
| Net Return | £18,408 | £19,017 | £29,692 | £33,464 | £35,590 | £136,169 |
| 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