Flat M3 3 beds 2 baths

Block B, Alto, Sillivan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£101,550First Year

Profit From Rental Income

After 5 Years

£17,272

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£83,201

↗ 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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£16,855	£16,932	£17,026	£17,123	£17,231	£85,167
Profit Before Tax	£3,545	£3,774	£4,197	£4,631	£5,176	£21,323
Profit After Tax	£2,871	£3,057	£3,400	£3,751	£4,192	£17,272
Change In Property Value	£9,690	£9,981	£18,847	£21,691	£22,993	£83,201
Net Return	£12,561	£13,038	£22,247	£25,442	£27,185	£100,473
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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