Flat M3 2 beds 1 bath

Alto, Sillvan Way, Manchester M3

North West, England · M3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£9,721

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,294	£15,676	£16,146	£76,736
Total Expenses	£12,794	£12,862	£12,942	£13,024	£13,114	£64,735
Profit Before Tax	£1,906	£2,059	£2,352	£2,652	£3,032	£12,001
Profit After Tax	£1,544	£1,668	£1,905	£2,148	£2,456	£9,721
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£8,594	£8,929	£15,617	£17,929	£19,185	£70,254
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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