Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,317First Year

Profit From Rental Income

After 5 Years

£37,222

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£89,653

↗ 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	£26,700	£27,101	£27,778	£28,472	£29,327	£139,378
Total Expenses	£18,479	£18,565	£18,676	£18,789	£18,917	£93,425
Profit Before Tax	£8,221	£8,536	£9,102	£9,684	£10,410	£45,953
Profit After Tax	£6,659	£6,914	£7,373	£7,844	£8,432	£37,222
Change In Property Value	£10,441	£10,755	£20,308	£23,373	£24,776	£89,653
Net Return	£17,101	£17,669	£27,681	£31,217	£33,207	£126,875
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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