Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£119,978First Year

Profit From Rental Income

After 5 Years

£28,402

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,764

↗ 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	£25,548	£25,931	£26,580	£27,244	£28,061	£133,364
Total Expenses	£19,459	£19,543	£19,651	£19,761	£19,886	£98,300
Profit Before Tax	£6,089	£6,388	£6,928	£7,483	£8,176	£35,064
Profit After Tax	£4,932	£5,174	£5,612	£6,061	£6,622	£28,402
Change In Property Value	£11,270	£11,608	£21,919	£25,227	£26,741	£96,764
Net Return	£16,202	£16,782	£27,531	£31,288	£33,363	£125,166
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	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