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

£26,823

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,706

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,468	£24,835	£25,456	£26,092	£26,875	£127,726
Total Expenses	£18,726	£18,809	£18,914	£19,021	£19,142	£94,611
Profit Before Tax	£5,742	£6,026	£6,542	£7,071	£7,733	£33,115
Profit After Tax	£4,651	£4,881	£5,299	£5,728	£6,264	£26,823
Change In Property Value	£10,797	£11,121	£21,000	£24,169	£25,619	£92,706
Net Return	£15,448	£16,002	£26,299	£29,897	£31,883	£119,530
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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