Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£111,924First YearProfit From Rental Income
£26,118
↗ 23%After 5 Years
Change In Property Value
£90,836
↗ 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 | £23,976 | £24,336 | £24,944 | £25,568 | £26,335 | £125,158 |
| Total Expenses | £18,389 | £18,471 | £18,574 | £18,681 | £18,800 | £92,914 |
| Profit Before Tax | £5,587 | £5,865 | £6,370 | £6,887 | £7,535 | £32,244 |
| Profit After Tax | £4,526 | £4,751 | £5,159 | £5,579 | £6,103 | £26,118 |
| Change In Property Value | £10,579 | £10,897 | £20,576 | £23,682 | £25,102 | £90,836 |
| Net Return | £15,105 | £15,647 | £25,736 | £29,260 | £31,206 | £116,954 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| 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