Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,317First YearProfit From Rental Income
£32,273
↗ 29%After 5 Years
Change In Property Value
£89,653
↗ 26%After 5 Years
Return On Investment
111%
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 | £26,700 | £27,101 | £27,778 | £28,472 | £29,327 | £139,378 |
| Total Expenses | £19,649 | £19,762 | £19,898 | £20,037 | £20,190 | £99,534 |
| Profit Before Tax | £7,051 | £7,339 | £7,880 | £8,436 | £9,137 | £39,843 |
| Profit After Tax | £5,711 | £5,944 | £6,383 | £6,833 | £7,401 | £32,273 |
| Change In Property Value | £10,441 | £10,755 | £20,308 | £23,373 | £24,776 | £89,653 |
| Net Return | £16,153 | £16,699 | £26,692 | £30,206 | £32,177 | £121,926 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change