Flat M3 3 beds 2 baths

Alto, Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£28,611

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

116%

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	£21,564	£21,887	£22,435	£22,996	£23,685	£112,567
Total Expenses	£15,265	£15,344	£15,441	£15,541	£15,653	£77,245
Profit Before Tax	£6,299	£6,544	£6,993	£7,454	£8,032	£35,322
Profit After Tax	£5,102	£5,300	£5,665	£6,038	£6,506	£28,611
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£13,502	£13,952	£22,002	£24,841	£26,438	£100,736
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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