Flat M3 2 beds 2 baths

Alto, Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£15,302

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£13,599	£13,670	£13,756	£13,843	£13,940	£68,807
Profit Before Tax	£3,201	£3,382	£3,723	£4,072	£4,513	£18,891
Profit After Tax	£2,593	£2,739	£3,015	£3,298	£3,656	£15,302
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,093	£10,464	£17,603	£20,087	£21,452	£79,699
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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