Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,335First YearProfit From Rental Income
£40,618
↗ 34%After 5 Years
Change In Property Value
£95,555
↗ 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 | £28,560 | £28,988 | £29,713 | £30,456 | £31,370 | £149,087 |
| Total Expenses | £19,574 | £19,663 | £19,778 | £19,896 | £20,030 | £98,941 |
| Profit Before Tax | £8,986 | £9,326 | £9,935 | £10,560 | £11,339 | £50,146 |
| Profit After Tax | £7,279 | £7,554 | £8,047 | £8,553 | £9,185 | £40,618 |
| Change In Property Value | £11,129 | £11,463 | £21,645 | £24,912 | £26,406 | £95,555 |
| Net Return | £18,408 | £19,017 | £29,693 | £33,465 | £35,591 | £136,173 |
| 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