Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,510First Year

Profit From Rental Income

After 5 Years

£38,404

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£92,004

↗ 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	£27,396	£27,807	£28,502	£29,215	£30,091	£143,011
Total Expenses	£18,911	£18,998	£19,110	£19,225	£19,356	£95,599
Profit Before Tax	£8,485	£8,809	£9,392	£9,989	£10,736	£47,412
Profit After Tax	£6,873	£7,136	£7,608	£8,091	£8,696	£38,404
Change In Property Value	£10,715	£11,037	£20,841	£23,986	£25,425	£92,004
Net Return	£17,588	£18,172	£28,449	£32,078	£34,121	£130,408
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