Flat M3 2 beds 2 baths

Alto, Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£9,510

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£11,910	£11,977	£12,055	£12,135	£12,221	£60,298
Profit Before Tax	£1,890	£2,030	£2,302	£2,582	£2,936	£11,740
Profit After Tax	£1,531	£1,644	£1,865	£2,091	£2,378	£9,510
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£7,981	£8,288	£14,410	£16,529	£17,683	£64,891
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change