Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£103,475First Year

Profit From Rental Income

After 5 Years

£28,176

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£90,634

↗ 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	£21,024	£21,339	£21,659	£22,201	£22,756	£108,980
Total Expenses	£14,672	£14,753	£14,826	£14,922	£15,021	£74,195
Profit Before Tax	£6,352	£6,586	£6,833	£7,279	£7,735	£34,785
Profit After Tax	£5,145	£5,335	£5,535	£5,896	£6,266	£28,176
Change In Property Value	£9,855	£18,610	£21,418	£22,703	£18,049	£90,634
Net Return	£15,000	£23,944	£26,953	£28,599	£24,315	£118,810
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