Flat M3 2 beds 2 baths

Alto, Sillavan Way, Salford M3

North West, England · M3

Initial Investment

First Year

£71,800First Year

Profit From Rental Income

After 5 Years

£12,985

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£60,791

↗ 26%After 5 Years

Return On Investment

103%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,923	£12,993	£13,075	£13,160	£13,252	£65,403
Profit Before Tax	£2,677	£2,841	£3,155	£3,476	£3,882	£16,031
Profit After Tax	£2,168	£2,301	£2,555	£2,815	£3,145	£12,985
Change In Property Value	£7,080	£7,292	£13,770	£15,849	£16,799	£60,791
Net Return	£9,248	£9,594	£16,326	£18,664	£19,944	£73,776
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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