Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,615First YearProfit From Rental Income
£35,472
↗ 30%After 5 Years
Change In Property Value
£101,781
↗ 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 | £24,348 | £24,713 | £25,084 | £25,711 | £26,354 | £126,210 |
| Total Expenses | £16,304 | £16,391 | £16,469 | £16,573 | £16,680 | £82,417 |
| Profit Before Tax | £8,044 | £8,323 | £8,615 | £9,138 | £9,674 | £43,793 |
| Profit After Tax | £6,516 | £6,741 | £6,978 | £7,402 | £7,836 | £35,472 |
| Change In Property Value | £11,067 | £20,898 | £24,052 | £25,495 | £20,269 | £101,781 |
| Net Return | £17,583 | £27,639 | £31,030 | £32,897 | £28,104 | £137,253 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 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