Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£112,785First Year

Profit From Rental Income

After 5 Years

£32,966

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£91,470

↗ 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	£27,240	£27,649	£28,340	£29,048	£29,920	£142,196
Total Expenses	£20,037	£20,152	£20,290	£20,432	£20,587	£101,497
Profit Before Tax	£7,203	£7,497	£8,050	£8,617	£9,332	£40,699
Profit After Tax	£5,835	£6,073	£6,520	£6,980	£7,559	£32,966
Change In Property Value	£10,653	£10,973	£20,720	£23,847	£25,278	£91,470
Net Return	£16,488	£17,045	£27,240	£30,826	£32,837	£124,436
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