Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,286First Year

Profit From Rental Income

After 5 Years

£28,761

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,726

↗ 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	£25,800	£26,187	£26,842	£27,513	£28,338	£134,679
Total Expenses	£19,632	£19,717	£19,825	£19,936	£20,062	£99,172
Profit Before Tax	£6,168	£6,470	£7,016	£7,576	£8,277	£35,507
Profit After Tax	£4,996	£5,241	£5,683	£6,137	£6,704	£28,761
Change In Property Value	£11,382	£11,723	£22,137	£25,478	£27,006	£97,726
Net Return	£16,378	£16,964	£27,820	£31,615	£33,710	£126,487
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