Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,004First Year

Profit From Rental Income

After 5 Years

£36,614

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£104,453

↗ 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	£24,984	£25,359	£25,739	£26,383	£27,042	£129,507
Total Expenses	£16,679	£16,767	£16,846	£16,952	£17,061	£84,305
Profit Before Tax	£8,305	£8,592	£8,893	£9,431	£9,982	£45,202
Profit After Tax	£6,727	£6,959	£7,204	£7,639	£8,085	£36,614
Change In Property Value	£11,358	£21,447	£24,683	£26,164	£20,801	£104,453
Net Return	£18,084	£28,406	£31,887	£33,803	£28,886	£141,066
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