Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£119,978First YearProfit From Rental Income
£34,982
↗ 29%After 5 Years
Change In Property Value
£96,764
↗ 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 | £28,812 | £29,244 | £29,975 | £30,725 | £31,646 | £150,403 |
| Total Expenses | £21,166 | £21,287 | £21,433 | £21,582 | £21,746 | £107,215 |
| Profit Before Tax | £7,646 | £7,957 | £8,542 | £9,143 | £9,900 | £43,187 |
| Profit After Tax | £6,193 | £6,445 | £6,919 | £7,405 | £8,019 | £34,982 |
| Change In Property Value | £11,270 | £11,608 | £21,919 | £25,227 | £26,741 | £96,764 |
| Net Return | £17,463 | £18,053 | £28,839 | £32,633 | £34,760 | £131,746 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change