Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,184First YearProfit From Rental Income
£40,188
↗ 34%After 5 Years
Change In Property Value
£94,707
↗ 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 | £28,308 | £28,733 | £29,451 | £30,187 | £31,093 | £147,772 |
| Total Expenses | £19,418 | £19,506 | £19,621 | £19,739 | £19,872 | £98,157 |
| Profit Before Tax | £8,890 | £9,226 | £9,830 | £10,448 | £11,221 | £49,615 |
| Profit After Tax | £7,201 | £7,473 | £7,962 | £8,463 | £9,089 | £40,188 |
| Change In Property Value | £11,030 | £11,361 | £21,453 | £24,691 | £26,172 | £94,707 |
| Net Return | £18,231 | £18,834 | £29,415 | £33,154 | £35,261 | £134,895 |
| 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