Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,546First Year

Profit From Rental Income

After 5 Years

£36,820

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£104,880

↗ 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	£25,092	£25,468	£25,850	£26,497	£27,159	£130,067
Total Expenses	£16,740	£16,828	£16,907	£17,013	£17,122	£84,610
Profit Before Tax	£8,352	£8,641	£8,944	£9,483	£10,037	£45,456
Profit After Tax	£6,765	£6,999	£7,244	£7,681	£8,130	£36,820
Change In Property Value	£11,404	£21,535	£24,784	£26,271	£20,886	£104,880
Net Return	£18,169	£28,534	£32,029	£33,953	£29,016	£141,700
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	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