Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,546First Year

Profit From Rental Income

After 5 Years

£28,823

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,918

↗ 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	£25,848	£26,236	£26,892	£27,564	£28,391	£134,930
Total Expenses	£19,667	£19,751	£19,860	£19,971	£20,096	£99,346
Profit Before Tax	£6,181	£6,484	£7,032	£7,593	£8,294	£35,585
Profit After Tax	£5,007	£5,252	£5,696	£6,150	£6,718	£28,823
Change In Property Value	£11,404	£11,746	£22,181	£25,528	£27,060	£97,918
Net Return	£16,411	£16,998	£27,876	£31,678	£33,778	£126,742
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