Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,475First Year

Profit From Rental Income

After 5 Years

£34,263

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£94,921

↗ 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	£28,260	£28,684	£29,401	£30,136	£31,040	£147,521
Total Expenses	£20,772	£20,891	£21,034	£21,181	£21,342	£105,220
Profit Before Tax	£7,488	£7,793	£8,367	£8,955	£9,698	£42,301
Profit After Tax	£6,065	£6,312	£6,777	£7,254	£7,855	£34,263
Change In Property Value	£11,055	£11,387	£21,502	£24,747	£26,231	£94,921
Net Return	£17,120	£17,699	£28,279	£32,000	£34,087	£129,185
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