Flat
M3
2 beds
2 baths
Alto, Sillavan Way, Salford M3
North West, England · M3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£16,546
↗ 26%After 5 Years
Change In Property Value
£57,940
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £10,143 | £10,214 | £10,276 | £10,353 | £10,432 | £51,418 |
| Profit Before Tax | £3,717 | £3,854 | £4,003 | £4,283 | £4,569 | £20,427 |
| Profit After Tax | £3,011 | £3,122 | £3,243 | £3,469 | £3,701 | £16,546 |
| Change In Property Value | £6,300 | £11,897 | £13,692 | £14,513 | £11,538 | £57,940 |
| Net Return | £9,311 | £15,019 | £16,934 | £17,982 | £15,239 | £74,486 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change