Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,825First Year

Profit From Rental Income

After 5 Years

£27,792

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,179

↗ 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	£25,128	£25,505	£26,143	£26,796	£27,600	£131,172
Total Expenses	£19,173	£19,256	£19,363	£19,472	£19,595	£96,860
Profit Before Tax	£5,955	£6,249	£6,779	£7,324	£8,005	£34,312
Profit After Tax	£4,824	£5,061	£5,491	£5,932	£6,484	£27,792
Change In Property Value	£11,085	£11,418	£21,560	£24,814	£26,303	£95,179
Net Return	£15,909	£16,479	£27,051	£30,746	£32,786	£122,971
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