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

£18,763

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£84,618

↗ 26%After 5 Years

Return On Investment

100%

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	£21,873	£22,420	£23,092	£109,748
Total Expenses	£17,136	£17,213	£17,309	£17,408	£17,518	£86,584
Profit Before Tax	£3,888	£4,126	£4,563	£5,012	£5,574	£23,164
Profit After Tax	£3,150	£3,342	£3,696	£4,059	£4,515	£18,763
Change In Property Value	£9,855	£10,151	£19,168	£22,060	£23,384	£84,618
Net Return	£13,005	£13,493	£22,864	£26,120	£27,899	£103,381
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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