Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£84,925First Year

Profit From Rental Income

After 5 Years

£22,249

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£76,011

↗ 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	£17,628	£17,892	£18,161	£18,615	£19,080	£91,376
Total Expenses	£12,627	£12,703	£12,771	£12,859	£12,948	£63,908
Profit Before Tax	£5,001	£5,189	£5,390	£5,756	£6,132	£27,468
Profit After Tax	£4,051	£4,203	£4,366	£4,663	£4,967	£22,249
Change In Property Value	£8,265	£15,607	£17,962	£19,040	£15,137	£76,011
Net Return	£12,316	£19,810	£22,328	£23,703	£20,104	£98,261
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