Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£117,353First Year

Profit From Rental Income

After 5 Years

£34,236

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£94,833

↗ 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	£28,236	£28,660	£29,376	£30,110	£31,014	£147,396
Total Expenses	£20,754	£20,873	£21,016	£21,162	£21,324	£105,129
Profit Before Tax	£7,482	£7,787	£8,360	£8,948	£9,690	£42,267
Profit After Tax	£6,060	£6,307	£6,772	£7,248	£7,849	£34,236
Change In Property Value	£11,045	£11,376	£21,482	£24,723	£26,207	£94,833
Net Return	£17,105	£17,683	£28,253	£31,971	£34,056	£129,069
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