Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,052First YearProfit From Rental Income
£41,654
↗ 34%After 5 Years
Change In Property Value
£97,554
↗ 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 | £19,942 | £20,031 | £20,148 | £20,268 | £20,404 | £100,794 |
| Profit Before Tax | £9,218 | £9,566 | £10,189 | £10,828 | £11,625 | £51,425 |
| Profit After Tax | £7,467 | £7,748 | £8,253 | £8,770 | £9,416 | £41,654 |
| Change In Property Value | £11,362 | £11,702 | £22,098 | £25,433 | £26,959 | £97,554 |
| Net Return | £18,828 | £19,451 | £30,351 | £34,203 | £36,375 | £139,209 |
| 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