Flat M3 2 beds 2 baths

Alto, Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£71,800First Year

Profit From Rental Income

After 5 Years

£10,702

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£60,791

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£12,863	£12,932	£13,013	£13,096	£13,186	£65,090
Profit Before Tax	£2,137	£2,293	£2,593	£2,900	£3,289	£13,212
Profit After Tax	£1,731	£1,857	£2,100	£2,349	£2,664	£10,702
Change In Property Value	£7,080	£7,292	£13,770	£15,849	£16,799	£60,791
Net Return	£8,811	£9,150	£15,871	£18,198	£19,464	£71,493
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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