Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£117,580First YearProfit From Rental Income
£39,915
↗ 34%After 5 Years
Change In Property Value
£94,999
↗ 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 | £28,284 | £28,708 | £29,426 | £30,162 | £31,066 | £147,646 |
| Total Expenses | £19,461 | £19,549 | £19,664 | £19,781 | £19,914 | £98,369 |
| Profit Before Tax | £8,823 | £9,159 | £9,762 | £10,380 | £11,152 | £49,278 |
| Profit After Tax | £7,147 | £7,419 | £7,907 | £8,408 | £9,033 | £39,915 |
| Change In Property Value | £11,064 | £11,396 | £21,519 | £24,767 | £26,253 | £94,999 |
| Net Return | £18,211 | £18,815 | £29,427 | £33,175 | £35,286 | £134,914 |
| 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