Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,840First Year

Profit From Rental Income

After 5 Years

£34,652

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£95,926

↗ 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	£28,560	£28,988	£29,713	£30,456	£31,370	£149,087
Total Expenses	£20,987	£21,107	£21,252	£21,399	£21,562	£106,307
Profit Before Tax	£7,573	£7,881	£8,462	£9,056	£9,807	£42,780
Profit After Tax	£6,134	£6,384	£6,854	£7,336	£7,944	£34,652
Change In Property Value	£11,172	£11,507	£21,729	£25,009	£26,509	£95,926
Net Return	£17,306	£17,891	£28,583	£32,344	£34,453	£130,578
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