Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£111,924First YearProfit From Rental Income
£37,808
↗ 34%After 5 Years
Change In Property Value
£90,836
↗ 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 | £18,696 | £18,782 | £18,894 | £19,008 | £19,137 | £94,518 |
| Profit Before Tax | £8,352 | £8,671 | £9,246 | £9,835 | £10,572 | £46,677 |
| Profit After Tax | £6,765 | £7,024 | £7,489 | £7,967 | £8,563 | £37,808 |
| Change In Property Value | £10,579 | £10,897 | £20,576 | £23,682 | £25,102 | £90,836 |
| Net Return | £17,344 | £17,920 | £28,066 | £31,648 | £33,665 | £128,644 |
| 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