Flat M6 3 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£113,380First Year

Profit From Rental Income

After 5 Years

£31,335

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£98,442

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,836	£23,179	£23,526	£24,114	£24,717	£118,372
Total Expenses	£15,764	£15,848	£15,924	£16,024	£16,127	£79,687
Profit Before Tax	£7,072	£7,331	£7,603	£8,090	£8,590	£38,686
Profit After Tax	£5,729	£5,938	£6,158	£6,553	£6,958	£31,335
Change In Property Value	£10,704	£20,213	£23,263	£24,659	£19,604	£98,442
Net Return	£16,433	£26,151	£29,421	£31,212	£26,562	£129,778
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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