Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,825First YearProfit From Rental Income
£40,031
↗ 34%After 5 Years
Change In Property Value
£95,179
↗ 26%After 5 Years
Return On Investment
115%
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 | £28,344 | £28,769 | £29,488 | £30,226 | £31,132 | £147,960 |
| Total Expenses | £19,494 | £19,583 | £19,698 | £19,815 | £19,949 | £98,539 |
| Profit Before Tax | £8,850 | £9,186 | £9,791 | £10,410 | £11,184 | £49,421 |
| Profit After Tax | £7,168 | £7,441 | £7,930 | £8,432 | £9,059 | £40,031 |
| Change In Property Value | £11,085 | £11,418 | £21,560 | £24,814 | £26,303 | £95,179 |
| Net Return | £18,253 | £18,858 | £29,491 | £33,246 | £35,361 | £135,210 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change