Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,615First Year

Profit From Rental Income

After 5 Years

£27,706

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,024

↗ 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	£25,080	£25,456	£26,093	£26,745	£27,547	£130,921
Total Expenses	£19,144	£19,228	£19,334	£19,443	£19,566	£96,716
Profit Before Tax	£5,936	£6,228	£6,758	£7,301	£7,981	£34,205
Profit After Tax	£4,808	£5,045	£5,474	£5,914	£6,465	£27,706
Change In Property Value	£11,067	£11,399	£21,525	£24,773	£26,260	£95,024
Net Return	£15,875	£16,444	£26,999	£30,688	£32,724	£122,731
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
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