Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£129,305First Year

Profit From Rental Income

After 5 Years

£44,305

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£103,628

↗ 26%After 5 Years

Return On Investment

114%

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	£30,852	£31,315	£32,098	£32,900	£33,887	£161,052
Total Expenses	£21,046	£21,139	£21,260	£21,384	£21,525	£106,355
Profit Before Tax	£9,806	£10,176	£10,838	£11,516	£12,362	£54,697
Profit After Tax	£7,942	£8,243	£8,779	£9,328	£10,013	£44,305
Change In Property Value	£12,069	£12,431	£23,474	£27,016	£28,637	£103,628
Net Return	£20,011	£20,674	£32,253	£36,344	£38,650	£147,932
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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