Flat M3 1 bed 1 bath

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£79,325First Year

Profit From Rental Income

After 5 Years

£25,603

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£66,844

↗ 26%After 5 Years

Return On Investment

117%

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	£19,908	£20,207	£20,712	£21,230	£21,866	£103,922
Total Expenses	£14,286	£14,362	£14,456	£14,551	£14,658	£72,314
Profit Before Tax	£5,622	£5,844	£6,256	£6,678	£7,209	£31,609
Profit After Tax	£4,553	£4,734	£5,067	£5,409	£5,839	£25,603
Change In Property Value	£7,785	£8,019	£15,142	£17,427	£18,472	£66,844
Net Return	£12,338	£12,752	£20,209	£22,836	£24,311	£92,447
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

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