Flat M3 3 beds 2 baths

Alto (Block A), Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£18,376

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

110%

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	£18,408	£18,684	£19,151	£19,630	£20,219	£96,092
Total Expenses	£14,463	£14,562	£14,675	£14,791	£14,916	£73,406
Profit Before Tax	£3,945	£4,122	£4,476	£4,839	£5,303	£22,686
Profit After Tax	£3,196	£3,339	£3,626	£3,920	£4,295	£18,376
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£10,396	£10,755	£17,630	£20,037	£21,380	£80,197
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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