Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,825First Year

Profit From Rental Income

After 5 Years

£35,530

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£101,946

↗ 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	£24,384	£24,750	£25,121	£25,749	£26,393	£126,397
Total Expenses	£16,327	£16,414	£16,492	£16,596	£16,703	£82,532
Profit Before Tax	£8,057	£8,336	£8,629	£9,153	£9,689	£43,864
Profit After Tax	£6,526	£6,752	£6,990	£7,414	£7,848	£35,530
Change In Property Value	£11,085	£20,932	£24,091	£25,536	£20,302	£101,946
Net Return	£17,611	£27,684	£31,081	£32,950	£28,150	£137,476
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	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