Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,004First Year

Profit From Rental Income

After 5 Years

£28,662

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,519

↗ 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	£25,740	£26,126	£26,779	£27,449	£28,272	£134,366
Total Expenses	£19,594	£19,679	£19,787	£19,898	£20,023	£98,982
Profit Before Tax	£6,146	£6,447	£6,992	£7,551	£8,249	£35,385
Profit After Tax	£4,978	£5,222	£5,664	£6,116	£6,682	£28,662
Change In Property Value	£11,358	£11,698	£22,090	£25,424	£26,949	£97,519
Net Return	£16,336	£16,920	£27,754	£31,540	£33,631	£126,181
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