Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£116,180First Year

Profit From Rental Income

After 5 Years

£34,964

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£100,649

↗ 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	£24,072	£24,433	£24,800	£25,420	£26,055	£124,779
Total Expenses	£16,145	£16,231	£16,308	£16,412	£16,518	£81,614
Profit Before Tax	£7,927	£8,202	£8,491	£9,007	£9,537	£43,165
Profit After Tax	£6,421	£6,644	£6,878	£7,296	£7,725	£34,964
Change In Property Value	£10,944	£20,666	£23,785	£25,212	£20,043	£100,649
Net Return	£17,365	£27,310	£30,662	£32,508	£27,768	£135,613
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