Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,510First Year

Profit From Rental Income

After 5 Years

£26,577

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,003

↗ 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	£24,288	£24,652	£25,269	£25,900	£26,677	£126,787
Total Expenses	£18,600	£18,682	£18,787	£18,894	£19,014	£93,976
Profit Before Tax	£5,688	£5,970	£6,482	£7,007	£7,663	£32,811
Profit After Tax	£4,608	£4,836	£5,250	£5,675	£6,207	£26,577
Change In Property Value	£10,715	£11,037	£20,841	£23,986	£25,425	£92,003
Net Return	£15,323	£15,873	£26,091	£29,661	£31,632	£118,580
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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