Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,353First YearProfit From Rental Income
£27,643
↗ 24%After 5 Years
Change In Property Value
£94,833
↗ 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 | £25,032 | £25,407 | £26,043 | £26,694 | £27,495 | £130,670 |
| Total Expenses | £19,110 | £19,193 | £19,300 | £19,409 | £19,531 | £96,543 |
| Profit Before Tax | £5,922 | £6,214 | £6,743 | £7,285 | £7,963 | £34,127 |
| Profit After Tax | £4,797 | £5,033 | £5,462 | £5,901 | £6,450 | £27,643 |
| Change In Property Value | £11,045 | £11,376 | £21,482 | £24,723 | £26,207 | £94,833 |
| Net Return | £15,842 | £16,409 | £26,943 | £30,624 | £32,657 | £122,476 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change