Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£116,180First YearProfit From Rental Income
£39,416
↗ 34%After 5 Years
Change In Property Value
£93,968
↗ 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 | £27,984 | £28,404 | £29,114 | £29,842 | £30,737 | £146,080 |
| Total Expenses | £19,272 | £19,360 | £19,474 | £19,590 | £19,723 | £97,418 |
| Profit Before Tax | £8,712 | £9,044 | £9,640 | £10,251 | £11,014 | £48,662 |
| Profit After Tax | £7,057 | £7,326 | £7,808 | £8,304 | £8,922 | £39,416 |
| Change In Property Value | £10,944 | £11,272 | £21,286 | £24,498 | £25,968 | £93,968 |
| Net Return | £18,001 | £18,598 | £29,094 | £32,802 | £34,890 | £133,384 |
| 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