Flat M6 2 beds 1 bath

Ford Lane, Salford M6

North West, England · M6

Initial Investment

First Year

£71,650First Year

Profit From Rental Income

After 5 Years

£17,803

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£64,975

↗ 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	£15,072	£15,298	£15,528	£15,916	£16,314	£78,127
Total Expenses	£11,084	£11,157	£11,221	£11,302	£11,384	£56,148
Profit Before Tax	£3,988	£4,141	£4,307	£4,614	£4,930	£21,979
Profit After Tax	£3,230	£3,354	£3,488	£3,737	£3,993	£17,803
Change In Property Value	£7,065	£13,341	£15,354	£16,276	£12,939	£64,975
Net Return	£10,295	£16,695	£18,843	£20,013	£16,932	£82,778
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	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