Flat M3 2 beds 2 baths

Uptown, Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,317First Year

Profit From Rental Income

After 5 Years

£37,587

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£89,653

↗ 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	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£18,488	£18,575	£18,686	£18,799	£18,927	£93,475
Profit Before Tax	£8,308	£8,623	£9,192	£9,776	£10,505	£46,404
Profit After Tax	£6,729	£6,985	£7,446	£7,918	£8,509	£37,587
Change In Property Value	£10,441	£10,755	£20,308	£23,373	£24,776	£89,653
Net Return	£17,171	£17,740	£27,754	£31,291	£33,284	£127,240
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