Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£119,966First YearProfit From Rental Income
£41,240
↗ 34%After 5 Years
Change In Property Value
£96,755
↗ 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 | £28,920 | £29,354 | £30,088 | £30,840 | £31,765 | £150,966 |
| Total Expenses | £19,795 | £19,884 | £20,000 | £20,119 | £20,255 | £100,053 |
| Profit Before Tax | £9,125 | £9,470 | £10,087 | £10,720 | £11,510 | £50,913 |
| Profit After Tax | £7,392 | £7,670 | £8,171 | £8,683 | £9,323 | £41,240 |
| Change In Property Value | £11,269 | £11,607 | £21,917 | £25,225 | £26,738 | £96,755 |
| Net Return | £18,660 | £19,277 | £30,088 | £33,908 | £36,062 | £137,995 |
| 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