Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£112,785First Year

Profit From Rental Income

After 5 Years

£33,824

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£97,973

↗ 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	£23,436	£23,788	£24,144	£24,748	£25,367	£121,483
Total Expenses	£15,769	£15,854	£15,931	£16,033	£16,137	£79,724
Profit Before Tax	£7,667	£7,933	£8,214	£8,715	£9,229	£41,758
Profit After Tax	£6,210	£6,426	£6,653	£7,059	£7,476	£33,824
Change In Property Value	£10,653	£20,116	£23,152	£24,541	£19,510	£97,973
Net Return	£16,863	£26,543	£29,805	£31,600	£26,986	£131,797
Return From Rental Income (%)	6%	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