Flat M3 2 beds 2 baths

Alto, Sillvan Way, Manchester M3

North West, England · M3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£14,337

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

107%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	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	£12,560	£12,645	£12,741	£12,841	£12,947	£63,734
Profit Before Tax	£3,040	£3,189	£3,488	£3,795	£4,187	£17,701
Profit After Tax	£2,463	£2,583	£2,826	£3,074	£3,392	£14,337
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£8,763	£9,072	£15,079	£17,177	£18,340	£68,431
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change