Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£111,924First Year

Profit From Rental Income

After 5 Years

£33,555

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£97,294

↗ 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	£23,280	£23,629	£23,984	£24,583	£25,198	£120,674
Total Expenses	£15,674	£15,759	£15,836	£15,937	£16,041	£79,248
Profit Before Tax	£7,606	£7,870	£8,148	£8,646	£9,156	£41,426
Profit After Tax	£6,161	£6,375	£6,600	£7,003	£7,417	£33,555
Change In Property Value	£10,579	£19,977	£22,992	£24,371	£19,375	£97,294
Net Return	£16,740	£26,352	£29,592	£31,374	£26,792	£130,850
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