Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£111,913First Year

Profit From Rental Income

After 5 Years

£38,224

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£90,829

↗ 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	£18,705	£18,792	£18,904	£19,019	£19,148	£94,568
Profit Before Tax	£8,451	£8,771	£9,348	£9,940	£10,679	£47,190
Profit After Tax	£6,845	£7,105	£7,572	£8,052	£8,650	£38,224
Change In Property Value	£10,578	£10,896	£20,575	£23,680	£25,100	£90,829
Net Return	£17,423	£18,000	£28,147	£31,731	£33,751	£129,052
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