Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£116,180First Year

Profit From Rental Income

After 5 Years

£27,315

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£93,968

↗ 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	£24,804	£25,176	£25,805	£26,451	£27,244	£129,480
Total Expenses	£18,954	£19,037	£19,143	£19,251	£19,373	£95,758
Profit Before Tax	£5,850	£6,139	£6,663	£7,199	£7,871	£33,722
Profit After Tax	£4,739	£4,973	£5,397	£5,831	£6,375	£27,315
Change In Property Value	£10,944	£11,272	£21,286	£24,498	£25,968	£93,968
Net Return	£15,683	£16,245	£26,683	£30,330	£32,343	£121,283
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