Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£116,180First YearProfit From Rental Income
£39,827
↗ 34%After 5 Years
Change In Property Value
£93,968
↗ 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 | £28,092 | £28,513 | £29,226 | £29,957 | £30,856 | £146,644 |
| Total Expenses | £19,283 | £19,371 | £19,485 | £19,602 | £19,734 | £97,475 |
| Profit Before Tax | £8,809 | £9,143 | £9,741 | £10,355 | £11,121 | £49,169 |
| Profit After Tax | £7,136 | £7,406 | £7,890 | £8,387 | £9,008 | £39,827 |
| Change In Property Value | £10,944 | £11,272 | £21,286 | £24,498 | £25,968 | £93,968 |
| Net Return | £18,080 | £18,678 | £29,176 | £32,886 | £34,976 | £133,795 |
| 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