Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,580First Year

Profit From Rental Income

After 5 Years

£35,440

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£101,753

↗ 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	£24,336	£24,701	£25,072	£25,698	£26,341	£126,148
Total Expenses	£16,300	£16,386	£16,464	£16,569	£16,676	£82,395
Profit Before Tax	£8,036	£8,315	£8,607	£9,130	£9,665	£43,753
Profit After Tax	£6,509	£6,735	£6,972	£7,395	£7,829	£35,440
Change In Property Value	£11,064	£20,893	£24,045	£25,488	£20,263	£101,753
Net Return	£17,573	£27,628	£31,017	£32,883	£28,092	£137,193
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