Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,496First YearProfit From Rental Income
£40,681
↗ 34%After 5 Years
Change In Property Value
£95,673
↗ 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 | £28,596 | £29,025 | £29,751 | £30,494 | £31,409 | £149,275 |
| Total Expenses | £19,596 | £19,685 | £19,800 | £19,918 | £20,052 | £99,051 |
| Profit Before Tax | £9,000 | £9,340 | £9,950 | £10,576 | £11,357 | £50,224 |
| Profit After Tax | £7,290 | £7,566 | £8,060 | £8,567 | £9,199 | £40,681 |
| Change In Property Value | £11,143 | £11,477 | £21,672 | £24,943 | £26,439 | £95,673 |
| Net Return | £18,433 | £19,043 | £29,732 | £33,509 | £35,638 | £136,355 |
| 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