Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£114,465First Year

Profit From Rental Income

After 5 Years

£34,378

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£99,298

↗ 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	£23,748	£24,104	£24,466	£25,077	£25,704	£123,100
Total Expenses	£15,955	£16,040	£16,117	£16,220	£16,326	£80,658
Profit Before Tax	£7,793	£8,064	£8,348	£8,857	£9,379	£42,442
Profit After Tax	£6,313	£6,532	£6,762	£7,174	£7,597	£34,378
Change In Property Value	£10,797	£20,388	£23,465	£24,873	£19,774	£99,298
Net Return	£17,110	£26,920	£30,227	£32,047	£27,371	£133,675
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	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