Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,003First YearProfit From Rental Income
£41,220
↗ 34%After 5 Years
Change In Property Value
£97,518
↗ 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 | £29,040 | £29,476 | £30,212 | £30,968 | £31,897 | £151,593 |
| Total Expenses | £19,924 | £20,014 | £20,130 | £20,250 | £20,385 | £100,704 |
| Profit Before Tax | £9,116 | £9,462 | £10,082 | £10,718 | £11,511 | £50,889 |
| Profit After Tax | £7,384 | £7,664 | £8,166 | £8,682 | £9,324 | £41,220 |
| Change In Property Value | £11,357 | £11,698 | £22,090 | £25,424 | £26,949 | £97,518 |
| Net Return | £18,741 | £19,362 | £30,257 | £34,105 | £36,273 | £138,739 |
| 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