Flat M3 2 beds 2 baths

Alto, Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£54,400First Year

Profit From Rental Income

After 5 Years

£16,512

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,851

↗ 26%After 5 Years

Return On Investment

115%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,792	£10,866	£10,952	£11,040	£11,135	£54,785
Profit Before Tax	£3,608	£3,750	£4,029	£4,316	£4,682	£20,385
Profit After Tax	£2,922	£3,037	£3,264	£3,496	£3,792	£16,512
Change In Property Value	£5,340	£5,500	£10,386	£11,954	£12,671	£45,851
Net Return	£8,262	£8,537	£13,650	£15,450	£16,463	£62,362
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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