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

£12,570

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

102%

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	£13,020	£13,092	£13,178	£13,265	£13,361	£65,915
Profit Before Tax	£2,580	£2,742	£3,052	£3,371	£3,774	£15,519
Profit After Tax	£2,090	£2,221	£2,472	£2,730	£3,057	£12,570
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£9,140	£9,482	£16,184	£18,512	£19,785	£73,104
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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