Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,353First YearProfit From Rental Income
£35,388
↗ 30%After 5 Years
Change In Property Value
£101,575
↗ 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 | £24,300 | £24,665 | £25,034 | £25,660 | £26,302 | £125,961 |
| Total Expenses | £16,275 | £16,362 | £16,440 | £16,544 | £16,651 | £82,272 |
| Profit Before Tax | £8,025 | £8,303 | £8,595 | £9,116 | £9,651 | £43,689 |
| Profit After Tax | £6,500 | £6,725 | £6,962 | £7,384 | £7,817 | £35,388 |
| Change In Property Value | £11,045 | £20,856 | £24,003 | £25,444 | £20,228 | £101,575 |
| Net Return | £17,545 | £27,581 | £30,965 | £32,828 | £28,045 | £136,963 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change