Flat M3 2 beds 2 baths

Alto, Sillavan Way, Manchester M3

North West, England · M3

Initial Investment

First Year

£62,740First Year

Profit From Rental Income

After 5 Years

£18,894

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£53,012

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£12,075	£12,152	£12,242	£12,335	£12,435	£61,240
Profit Before Tax	£4,125	£4,291	£4,612	£4,941	£5,358	£23,326
Profit After Tax	£3,341	£3,476	£3,735	£4,002	£4,340	£18,894
Change In Property Value	£6,174	£6,359	£12,008	£13,820	£14,650	£53,012
Net Return	£9,515	£9,835	£15,744	£17,822	£18,990	£71,906
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