Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£111,913First Year

Profit From Rental Income

After 5 Years

£37,813

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£90,828

↗ 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	£27,048	£27,454	£28,140	£28,844	£29,709	£141,194
Total Expenses	£18,695	£18,781	£18,893	£19,007	£19,136	£94,512
Profit Before Tax	£8,353	£8,673	£9,247	£9,837	£10,573	£46,683
Profit After Tax	£6,766	£7,025	£7,490	£7,968	£8,564	£37,813
Change In Property Value	£10,578	£10,896	£20,575	£23,680	£25,100	£90,828
Net Return	£17,345	£17,920	£28,065	£31,647	£33,664	£128,641
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