Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,475First Year

Profit From Rental Income

After 5 Years

£27,679

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£94,921

↗ 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	£25,056	£25,432	£26,068	£26,719	£27,521	£130,796
Total Expenses	£19,126	£19,209	£19,316	£19,425	£19,548	£96,624
Profit Before Tax	£5,930	£6,222	£6,752	£7,294	£7,973	£34,172
Profit After Tax	£4,803	£5,040	£5,469	£5,908	£6,458	£27,679
Change In Property Value	£11,055	£11,387	£21,502	£24,747	£26,231	£94,921
Net Return	£15,858	£16,427	£26,971	£30,655	£32,690	£122,601
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