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
£26,122
↗ 23%After 5 Years
Change In Property Value
£90,829
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,976 | £24,336 | £24,944 | £25,568 | £26,335 | £125,158 |
| Total Expenses | £18,387 | £18,469 | £18,573 | £18,679 | £18,799 | £92,908 |
| Profit Before Tax | £5,589 | £5,866 | £6,371 | £6,888 | £7,536 | £32,250 |
| Profit After Tax | £4,527 | £4,752 | £5,160 | £5,579 | £6,104 | £26,122 |
| Change In Property Value | £10,578 | £10,896 | £20,575 | £23,680 | £25,100 | £90,829 |
| Net Return | £15,105 | £15,647 | £25,735 | £29,259 | £31,204 | £116,951 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change