Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£112,785First Year

Profit From Rental Income

After 5 Years

£38,143

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£91,470

↗ 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	£27,240	£27,649	£28,340	£29,048	£29,920	£142,196
Total Expenses	£18,813	£18,899	£19,012	£19,126	£19,256	£95,106
Profit Before Tax	£8,427	£8,749	£9,328	£9,922	£10,664	£47,091
Profit After Tax	£6,826	£7,087	£7,556	£8,037	£8,638	£38,143
Change In Property Value	£10,653	£10,973	£20,720	£23,847	£25,278	£91,470
Net Return	£17,479	£18,059	£28,276	£31,884	£33,915	£129,613
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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