Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,546First YearProfit From Rental Income
£41,427
↗ 34%After 5 Years
Change In Property Value
£97,918
↗ 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 | £29,160 | £29,597 | £30,337 | £31,096 | £32,029 | £152,219 |
| Total Expenses | £19,998 | £20,088 | £20,205 | £20,324 | £20,460 | £101,074 |
| Profit Before Tax | £9,162 | £9,510 | £10,133 | £10,772 | £11,568 | £51,145 |
| Profit After Tax | £7,421 | £7,703 | £8,208 | £8,725 | £9,370 | £41,427 |
| Change In Property Value | £11,404 | £11,746 | £22,181 | £25,528 | £27,060 | £97,918 |
| Net Return | £18,825 | £19,449 | £30,388 | £34,253 | £36,430 | £139,346 |
| 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