Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,566First YearProfit From Rental Income
£40,741
↗ 34%After 5 Years
Change In Property Value
£95,724
↗ 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 | £28,620 | £29,049 | £29,776 | £30,520 | £31,436 | £149,400 |
| Total Expenses | £19,606 | £19,695 | £19,810 | £19,929 | £20,063 | £99,103 |
| Profit Before Tax | £9,014 | £9,354 | £9,965 | £10,591 | £11,373 | £50,297 |
| Profit After Tax | £7,301 | £7,577 | £8,072 | £8,579 | £9,212 | £40,741 |
| Change In Property Value | £11,149 | £11,483 | £21,684 | £24,956 | £26,453 | £95,724 |
| Net Return | £18,450 | £19,060 | £29,755 | £33,535 | £35,665 | £136,465 |
| 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