Flat M3 2 beds 2 baths

Alto, Sillavan Way, Manchester M3

North West, England · M3

Initial Investment

First Year

£62,740First Year

Profit From Rental Income

After 5 Years

£17,838

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£53,012

↗ 26%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£11,725	£11,795	£11,877	£11,962	£12,054	£59,412
Profit Before Tax	£3,875	£4,039	£4,353	£4,674	£5,081	£22,022
Profit After Tax	£3,139	£3,272	£3,526	£3,786	£4,115	£17,838
Change In Property Value	£6,174	£6,359	£12,008	£13,820	£14,650	£53,012
Net Return	£9,313	£9,631	£15,534	£17,607	£18,765	£70,849
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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