Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,012First Year

Profit From Rental Income

After 5 Years

£28,386

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,789

↗ 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	£25,548	£25,931	£26,580	£27,244	£28,061	£133,364
Total Expenses	£19,463	£19,547	£19,655	£19,765	£19,889	£98,319
Profit Before Tax	£6,085	£6,384	£6,925	£7,479	£8,172	£35,045
Profit After Tax	£4,929	£5,171	£5,609	£6,058	£6,619	£28,386
Change In Property Value	£11,273	£11,611	£21,925	£25,233	£26,747	£96,789
Net Return	£16,202	£16,782	£27,534	£31,291	£33,367	£125,175
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