Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£120,012First Year

Profit From Rental Income

After 5 Years

£40,853

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£96,789

↗ 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	£28,824	£29,256	£29,988	£30,737	£31,660	£150,465
Total Expenses	£19,790	£19,880	£19,996	£20,114	£20,249	£100,029
Profit Before Tax	£9,034	£9,377	£9,992	£10,623	£11,410	£50,436
Profit After Tax	£7,317	£7,595	£8,094	£8,605	£9,242	£40,853
Change In Property Value	£11,273	£11,611	£21,925	£25,233	£26,747	£96,789
Net Return	£18,590	£19,206	£30,018	£33,838	£35,990	£137,642
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	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