Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,475First Year

Profit From Rental Income

After 5 Years

£35,434

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£101,670

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,324	£24,689	£25,059	£25,686	£26,328	£126,086
Total Expenses	£16,289	£16,375	£16,453	£16,558	£16,665	£82,340
Profit Before Tax	£8,035	£8,313	£8,606	£9,128	£9,663	£43,745
Profit After Tax	£6,508	£6,734	£6,971	£7,394	£7,827	£35,434
Change In Property Value	£11,055	£20,876	£24,026	£25,467	£20,247	£101,670
Net Return	£17,563	£27,609	£30,997	£32,861	£28,074	£137,104
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change