Flat M6 3 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£30,016

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£95,187

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,080	£22,411	£22,747	£23,316	£23,899	£114,454
Total Expenses	£15,308	£15,391	£15,466	£15,565	£15,666	£77,397
Profit Before Tax	£6,772	£7,020	£7,281	£7,751	£8,233	£37,057
Profit After Tax	£5,485	£5,686	£5,898	£6,279	£6,669	£30,016
Change In Property Value	£10,350	£19,544	£22,494	£23,843	£18,955	£95,187
Net Return	£15,835	£25,230	£28,391	£30,122	£25,624	£125,203
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	23%	26%	28%	23%	115%

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