Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£114,465First YearProfit From Rental Income
£38,742
↗ 34%After 5 Years
Change In Property Value
£92,706
↗ 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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £19,039 | £19,126 | £19,239 | £19,355 | £19,486 | £96,246 |
| Profit Before Tax | £8,561 | £8,888 | £9,475 | £10,077 | £10,829 | £47,830 |
| Profit After Tax | £6,934 | £7,199 | £7,675 | £8,162 | £8,772 | £38,742 |
| Change In Property Value | £10,797 | £11,121 | £21,000 | £24,169 | £25,619 | £92,706 |
| Net Return | £17,731 | £18,320 | £28,675 | £32,332 | £34,391 | £131,448 |
| 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