Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,003First Year

Profit From Rental Income

After 5 Years

£41,631

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£97,518

↗ 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	£29,148	£29,585	£30,325	£31,083	£32,015	£152,157
Total Expenses	£19,935	£20,025	£20,142	£20,261	£20,397	£100,760
Profit Before Tax	£9,213	£9,560	£10,183	£10,822	£11,618	£51,396
Profit After Tax	£7,462	£7,744	£8,248	£8,765	£9,411	£41,631
Change In Property Value	£11,357	£11,698	£22,090	£25,424	£26,949	£97,518
Net Return	£18,820	£19,442	£30,338	£34,189	£36,360	£139,150
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	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