Flat
M3
2 beds
2 baths
Block D Alto, Sillivan Way, Salford M3
North West, England · M3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£17,164
↗ 26%After 5 Years
Change In Property Value
£59,319
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,196 | £14,409 | £14,625 | £14,991 | £15,365 | £73,586 |
| Total Expenses | £10,337 | £10,409 | £10,471 | £10,550 | £10,630 | £52,396 |
| Profit Before Tax | £3,859 | £4,000 | £4,154 | £4,441 | £4,736 | £21,190 |
| Profit After Tax | £3,126 | £3,240 | £3,365 | £3,597 | £3,836 | £17,164 |
| Change In Property Value | £6,450 | £12,180 | £14,018 | £14,859 | £11,813 | £59,319 |
| Net Return | £9,576 | £15,420 | £17,382 | £18,456 | £15,649 | £76,483 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change