Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,485First YearProfit From Rental Income
£41,821
↗ 34%After 5 Years
Change In Property Value
£97,873
↗ 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 | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £20,000 | £20,090 | £20,208 | £20,328 | £20,464 | £101,090 |
| Profit Before Tax | £9,256 | £9,604 | £10,230 | £10,871 | £11,670 | £51,631 |
| Profit After Tax | £7,497 | £7,780 | £8,286 | £8,805 | £9,453 | £41,821 |
| Change In Property Value | £11,399 | £11,741 | £22,170 | £25,516 | £27,047 | £97,873 |
| Net Return | £18,896 | £19,520 | £30,456 | £34,321 | £36,500 | £139,694 |
| 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