Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£111,924First YearProfit From Rental Income
£38,219
↗ 34%After 5 Years
Change In Property Value
£90,836
↗ 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 | £27,156 | £27,563 | £28,252 | £28,959 | £29,827 | £141,758 |
| Total Expenses | £18,707 | £18,793 | £18,905 | £19,020 | £19,149 | £94,574 |
| Profit Before Tax | £8,449 | £8,770 | £9,347 | £9,939 | £10,678 | £47,184 |
| Profit After Tax | £6,844 | £7,104 | £7,571 | £8,051 | £8,649 | £38,219 |
| Change In Property Value | £10,579 | £10,897 | £20,576 | £23,682 | £25,102 | £90,836 |
| Net Return | £17,423 | £18,000 | £28,148 | £31,732 | £33,752 | £129,055 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 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