Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,317First Year

Profit From Rental Income

After 5 Years

£32,975

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£96,028

↗ 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	£22,968	£23,313	£23,662	£24,254	£24,860	£119,057
Total Expenses	£15,495	£15,580	£15,656	£15,757	£15,860	£78,347
Profit Before Tax	£7,473	£7,733	£8,007	£8,497	£9,000	£40,709
Profit After Tax	£6,053	£6,264	£6,485	£6,883	£7,290	£32,975
Change In Property Value	£10,441	£19,717	£22,692	£24,054	£19,123	£96,028
Net Return	£16,494	£25,981	£29,178	£30,937	£26,413	£129,002
Return From Rental Income (%)	5%	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