Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,963First YearProfit From Rental Income
£40,878
↗ 34%After 5 Years
Change In Property Value
£96,017
↗ 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 | £28,704 | £29,135 | £29,863 | £30,609 | £31,528 | £149,839 |
| Total Expenses | £19,659 | £19,749 | £19,864 | £19,983 | £20,117 | £99,372 |
| Profit Before Tax | £9,045 | £9,386 | £9,999 | £10,627 | £11,410 | £50,466 |
| Profit After Tax | £7,326 | £7,603 | £8,099 | £8,608 | £9,242 | £40,878 |
| Change In Property Value | £11,183 | £11,518 | £21,750 | £25,032 | £26,534 | £96,017 |
| Net Return | £18,509 | £19,121 | £29,849 | £33,640 | £35,777 | £136,895 |
| 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