Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£83,525First Year

Profit From Rental Income

After 5 Years

£21,818

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£74,908

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,376	£17,637	£17,901	£18,349	£18,807	£90,070
Total Expenses	£12,473	£12,549	£12,617	£12,703	£12,792	£63,134
Profit Before Tax	£4,903	£5,087	£5,285	£5,646	£6,016	£26,936
Profit After Tax	£3,971	£4,121	£4,280	£4,573	£4,873	£21,818
Change In Property Value	£8,145	£15,380	£17,702	£18,764	£14,917	£74,908
Net Return	£12,116	£19,501	£21,982	£23,336	£19,790	£96,726
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change