Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,507First YearProfit From Rental Income
£40,676
↗ 34%After 5 Years
Change In Property Value
£95,682
↗ 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 | £19,597 | £19,686 | £19,801 | £19,920 | £20,054 | £99,057 |
| Profit Before Tax | £8,999 | £9,339 | £9,949 | £10,575 | £11,355 | £50,218 |
| Profit After Tax | £7,289 | £7,565 | £8,059 | £8,566 | £9,198 | £40,676 |
| Change In Property Value | £11,144 | £11,478 | £21,674 | £24,945 | £26,441 | £95,682 |
| Net Return | £18,433 | £19,043 | £29,733 | £33,510 | £35,639 | £136,358 |
| 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