Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,286First Year

Profit From Rental Income

After 5 Years

£36,736

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£104,674

↗ 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	£25,044	£25,420	£25,801	£26,446	£27,107	£129,818
Total Expenses	£16,711	£16,799	£16,878	£16,984	£17,093	£84,465
Profit Before Tax	£8,333	£8,621	£8,923	£9,462	£10,014	£45,353
Profit After Tax	£6,750	£6,983	£7,228	£7,664	£8,111	£36,736
Change In Property Value	£11,382	£21,492	£24,736	£26,220	£20,845	£104,674
Net Return	£18,131	£28,475	£31,963	£33,884	£28,956	£141,410
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