Flat M3 2 beds 2 baths

Alto Block C, Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£20,013

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 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	£16,560	£16,808	£17,229	£17,659	£18,189	£86,445
Total Expenses	£12,186	£12,257	£12,342	£12,429	£12,525	£61,738
Profit Before Tax	£4,374	£4,551	£4,887	£5,230	£5,665	£24,707
Profit After Tax	£3,543	£3,687	£3,958	£4,237	£4,588	£20,013
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£9,993	£10,330	£16,503	£18,675	£19,893	£75,394
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	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