Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,286First YearProfit From Rental Income
£41,319
↗ 34%After 5 Years
Change In Property Value
£97,726
↗ 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 | £29,100 | £29,536 | £30,275 | £31,032 | £31,963 | £151,906 |
| Total Expenses | £19,962 | £20,052 | £20,169 | £20,288 | £20,424 | £100,895 |
| Profit Before Tax | £9,138 | £9,485 | £10,106 | £10,744 | £11,539 | £51,011 |
| Profit After Tax | £7,402 | £7,683 | £8,186 | £8,702 | £9,346 | £41,319 |
| Change In Property Value | £11,382 | £11,723 | £22,137 | £25,478 | £27,006 | £97,726 |
| Net Return | £18,783 | £19,406 | £30,323 | £34,180 | £36,353 | £139,045 |
| 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