Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,840First Year

Profit From Rental Income

After 5 Years

£35,878

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£102,746

↗ 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	£24,576	£24,945	£25,319	£25,952	£26,601	£127,392
Total Expenses	£16,440	£16,526	£16,605	£16,710	£16,818	£83,098
Profit Before Tax	£8,136	£8,418	£8,714	£9,242	£9,783	£44,293
Profit After Tax	£6,591	£6,819	£7,058	£7,486	£7,924	£35,878
Change In Property Value	£11,172	£21,096	£24,280	£25,737	£20,461	£102,746
Net Return	£17,763	£27,915	£31,338	£33,223	£28,385	£138,624
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