Flat M3 3 beds 2 baths

Block B, Alto, Sillivan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£101,550First Year

Profit From Rental Income

After 5 Years

£19,555

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£83,201

↗ 26%After 5 Years

Return On Investment

101%

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	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£16,915	£16,993	£17,089	£17,187	£17,297	£85,481
Profit Before Tax	£4,085	£4,322	£4,759	£5,207	£5,769	£24,142
Profit After Tax	£3,309	£3,501	£3,855	£4,218	£4,673	£19,555
Change In Property Value	£9,690	£9,981	£18,847	£21,691	£22,993	£83,201
Net Return	£12,999	£13,482	£22,702	£25,909	£27,665	£102,756
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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