Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,070First YearProfit From Rental Income
£41,646
↗ 34%After 5 Years
Change In Property Value
£97,567
↗ 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 | £29,160 | £29,597 | £30,337 | £31,096 | £32,029 | £152,219 |
| Total Expenses | £19,944 | £20,034 | £20,150 | £20,270 | £20,406 | £100,804 |
| Profit Before Tax | £9,216 | £9,564 | £10,187 | £10,826 | £11,623 | £51,415 |
| Profit After Tax | £7,465 | £7,747 | £8,251 | £8,769 | £9,414 | £41,646 |
| Change In Property Value | £11,363 | £11,704 | £22,101 | £25,436 | £26,963 | £97,567 |
| Net Return | £18,828 | £19,451 | £30,353 | £34,205 | £36,377 | £139,214 |
| 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