Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,004First Year

Profit From Rental Income

After 5 Years

£35,281

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£97,519

↗ 26%After 5 Years

Return On Investment

110%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,040	£29,476	£30,212	£30,968	£31,897	£151,593
Total Expenses	£21,328	£21,450	£21,597	£21,747	£21,913	£108,036
Profit Before Tax	£7,712	£8,025	£8,615	£9,221	£9,984	£43,557
Profit After Tax	£6,246	£6,501	£6,979	£7,469	£8,087	£35,281
Change In Property Value	£11,358	£11,698	£22,090	£25,424	£26,949	£97,519
Net Return	£17,604	£18,199	£29,069	£32,893	£35,036	£132,801
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change