Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£112,785First Year

Profit From Rental Income

After 5 Years

£26,362

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£91,470

↗ 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	£24,144	£24,506	£25,119	£25,747	£26,519	£126,035
Total Expenses	£18,503	£18,585	£18,689	£18,796	£18,916	£93,490
Profit Before Tax	£5,641	£5,921	£6,429	£6,951	£7,603	£32,545
Profit After Tax	£4,569	£4,796	£5,208	£5,630	£6,159	£26,362
Change In Property Value	£10,653	£10,973	£20,720	£23,847	£25,278	£91,470
Net Return	£15,222	£15,769	£25,928	£29,477	£31,436	£117,831
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