Flat
M3
2 beds
2 baths
Uptown, Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£113,510First YearProfit From Rental Income
£38,815
↗ 34%After 5 Years
Change In Property Value
£92,003
↗ 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 | £27,504 | £27,917 | £28,614 | £29,330 | £30,210 | £143,575 |
| Total Expenses | £18,921 | £19,008 | £19,121 | £19,237 | £19,367 | £95,655 |
| Profit Before Tax | £8,583 | £8,908 | £9,493 | £10,093 | £10,842 | £47,920 |
| Profit After Tax | £6,952 | £7,216 | £7,690 | £8,176 | £8,782 | £38,815 |
| Change In Property Value | £10,715 | £11,037 | £20,841 | £23,986 | £25,425 | £92,003 |
| Net Return | £17,667 | £18,252 | £28,530 | £32,161 | £34,207 | £130,819 |
| 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