Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£120,012First YearProfit From Rental Income
£35,008
↗ 29%After 5 Years
Change In Property Value
£96,789
↗ 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 | £28,824 | £29,256 | £29,988 | £30,737 | £31,660 | £150,465 |
| Total Expenses | £21,172 | £21,293 | £21,439 | £21,588 | £21,753 | £107,246 |
| Profit Before Tax | £7,652 | £7,963 | £8,549 | £9,149 | £9,907 | £43,220 |
| Profit After Tax | £6,198 | £6,450 | £6,924 | £7,411 | £8,025 | £35,008 |
| Change In Property Value | £11,273 | £11,611 | £21,925 | £25,233 | £26,747 | £96,789 |
| Net Return | £17,470 | £18,061 | £28,849 | £32,644 | £34,772 | £131,797 |
| 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