Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£111,914First Year

Profit From Rental Income

After 5 Years

£33,513

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£97,288

↗ 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	£23,268	£23,617	£23,971	£24,571	£25,185	£120,612
Total Expenses	£15,672	£15,757	£15,834	£15,935	£16,039	£79,237
Profit Before Tax	£7,596	£7,860	£8,138	£8,635	£9,145	£41,374
Profit After Tax	£6,153	£6,367	£6,592	£6,995	£7,408	£33,513
Change In Property Value	£10,578	£19,976	£22,990	£24,370	£19,374	£97,288
Net Return	£16,731	£26,342	£29,582	£31,364	£26,782	£130,801
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