Flat
M3
1 bed
1 bath
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£79,325First YearProfit From Rental Income
£17,018
↗ 21%After 5 Years
Change In Property Value
£66,844
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,652 | £17,917 | £18,365 | £18,824 | £19,389 | £92,146 |
| Total Expenses | £14,061 | £14,133 | £14,221 | £14,311 | £14,410 | £71,136 |
| Profit Before Tax | £3,591 | £3,783 | £4,144 | £4,513 | £4,979 | £21,010 |
| Profit After Tax | £2,909 | £3,065 | £3,356 | £3,655 | £4,033 | £17,018 |
| Change In Property Value | £7,785 | £8,019 | £15,142 | £17,427 | £18,472 | £66,844 |
| Net Return | £10,694 | £11,083 | £18,498 | £21,082 | £22,505 | £83,862 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change