Flat
M3
2 beds
2 baths
Alto, Sillavan Way, Salford M3
North West, England · M3
View property listing
Initial Investment
£62,740First YearProfit From Rental Income
£17,368
↗ 28%After 5 Years
Change In Property Value
£53,012
↗ 26%After 5 Years
Return On Investment
112%
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 | £12,436 | £12,521 | £12,619 | £12,720 | £12,828 | £63,125 |
| Profit Before Tax | £3,764 | £3,922 | £4,235 | £4,556 | £4,966 | £21,441 |
| Profit After Tax | £3,049 | £3,177 | £3,430 | £3,690 | £4,022 | £17,368 |
| Change In Property Value | £6,174 | £6,359 | £12,008 | £13,820 | £14,650 | £53,012 |
| Net Return | £9,223 | £9,536 | £15,438 | £17,511 | £18,672 | £70,379 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change