Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£111,914First YearProfit From Rental Income
£32,715
↗ 29%After 5 Years
Change In Property Value
£90,830
↗ 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 | £27,048 | £27,454 | £28,140 | £28,844 | £29,709 | £141,194 |
| Total Expenses | £19,900 | £20,014 | £20,152 | £20,292 | £20,447 | £100,805 |
| Profit Before Tax | £7,148 | £7,440 | £7,988 | £8,551 | £9,262 | £40,389 |
| Profit After Tax | £5,790 | £6,026 | £6,471 | £6,927 | £7,502 | £32,715 |
| Change In Property Value | £10,578 | £10,896 | £20,575 | £23,680 | £25,101 | £90,830 |
| Net Return | £16,368 | £16,922 | £27,046 | £30,606 | £32,603 | £123,545 |
| 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