Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,510First Year

Profit From Rental Income

After 5 Years

£34,053

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£98,545

↗ 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	£23,568	£23,922	£24,280	£24,887	£25,510	£122,167
Total Expenses	£15,849	£15,934	£16,011	£16,114	£16,218	£80,126
Profit Before Tax	£7,719	£7,987	£8,269	£8,774	£9,291	£42,041
Profit After Tax	£6,253	£6,470	£6,698	£7,107	£7,526	£34,053
Change In Property Value	£10,715	£20,234	£23,287	£24,684	£19,624	£98,545
Net Return	£16,968	£26,704	£29,985	£31,791	£27,150	£132,598
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