Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,840First Year

Profit From Rental Income

After 5 Years

£28,057

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,926

↗ 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	£25,320	£25,700	£26,342	£27,001	£27,811	£132,174
Total Expenses	£19,307	£19,391	£19,498	£19,608	£19,732	£97,536
Profit Before Tax	£6,013	£6,309	£6,844	£7,393	£8,079	£34,638
Profit After Tax	£4,871	£5,110	£5,544	£5,988	£6,544	£28,057
Change In Property Value	£11,172	£11,507	£21,729	£25,009	£26,509	£95,926
Net Return	£16,043	£16,617	£27,273	£30,997	£33,053	£123,983
Return From Rental Income (%)	4%	4%	5%	5%	6%	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