Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£84,473First Year

Profit From Rental Income

After 5 Years

£22,100

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£75,655

↗ 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	£17,544	£17,807	£18,074	£18,526	£18,989	£90,941
Total Expenses	£12,577	£12,653	£12,721	£12,808	£12,897	£63,657
Profit Before Tax	£4,967	£5,154	£5,353	£5,718	£6,092	£27,284
Profit After Tax	£4,023	£4,175	£4,336	£4,632	£4,935	£22,100
Change In Property Value	£8,226	£15,534	£17,878	£18,951	£15,066	£75,655
Net Return	£12,249	£19,708	£22,214	£23,582	£20,001	£97,755
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