Flat
M3
2 beds
2 baths
Alto, Sillavan Way, Salford M3
North West, England · M3
View property listing
Initial Investment
£71,800First YearProfit From Rental Income
£19,642
↗ 27%After 5 Years
Change In Property Value
£65,113
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,576 | £15,810 | £16,047 | £16,448 | £16,859 | £80,740 |
| Total Expenses | £11,151 | £11,224 | £11,289 | £11,371 | £11,455 | £56,490 |
| Profit Before Tax | £4,425 | £4,585 | £4,758 | £5,077 | £5,404 | £24,250 |
| Profit After Tax | £3,584 | £3,714 | £3,854 | £4,112 | £4,378 | £19,642 |
| Change In Property Value | £7,080 | £13,369 | £15,387 | £16,310 | £12,967 | £65,113 |
| Net Return | £10,664 | £17,084 | £19,241 | £20,423 | £17,344 | £84,755 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change