Flat
M3
1 bed
1 bath
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£79,325First YearProfit From Rental Income
£22,430
↗ 28%After 5 Years
Change In Property Value
£71,597
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,124 | £17,381 | £17,642 | £18,083 | £18,535 | £88,764 |
| Total Expenses | £12,062 | £12,137 | £12,205 | £12,291 | £12,378 | £61,073 |
| Profit Before Tax | £5,062 | £5,243 | £5,437 | £5,792 | £6,156 | £27,691 |
| Profit After Tax | £4,100 | £4,247 | £4,404 | £4,692 | £4,987 | £22,430 |
| Change In Property Value | £7,785 | £14,701 | £16,919 | £17,934 | £14,258 | £71,597 |
| Net Return | £11,885 | £18,948 | £21,323 | £22,626 | £19,244 | £94,027 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change