Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,621First YearProfit From Rental Income
£40,353
↗ 34%After 5 Years
Change In Property Value
£95,029
↗ 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 | £28,404 | £28,830 | £29,551 | £30,290 | £31,198 | £148,273 |
| Total Expenses | £19,477 | £19,566 | £19,681 | £19,799 | £19,932 | £98,454 |
| Profit Before Tax | £8,927 | £9,264 | £9,870 | £10,491 | £11,266 | £49,818 |
| Profit After Tax | £7,231 | £7,504 | £7,995 | £8,498 | £9,126 | £40,353 |
| Change In Property Value | £11,068 | £11,400 | £21,526 | £24,775 | £26,261 | £95,029 |
| Net Return | £18,298 | £18,904 | £29,521 | £33,272 | £35,387 | £135,382 |
| 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