Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£111,913First YearProfit From Rental Income
£33,514
↗ 30%After 5 Years
Change In Property Value
£97,286
↗ 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 | £15,833 | £15,935 | £16,039 | £79,237 |
| Profit Before Tax | £7,596 | £7,860 | £8,138 | £8,635 | £9,146 | £41,375 |
| Profit After Tax | £6,153 | £6,367 | £6,592 | £6,995 | £7,408 | £33,514 |
| Change In Property Value | £10,578 | £19,975 | £22,990 | £24,369 | £19,374 | £97,286 |
| Net Return | £16,731 | £26,342 | £29,582 | £31,364 | £26,782 | £130,800 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change