Flat
M6
2 beds
2 baths
Willow Court, Ford Lane, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£84,473First YearProfit From Rental Income
£14,243
↗ 17%After 5 Years
Change In Property Value
£70,633
↗ 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 | £17,544 | £17,807 | £18,252 | £18,709 | £19,270 | £91,582 |
| Total Expenses | £14,634 | £14,706 | £14,793 | £14,883 | £14,982 | £73,997 |
| Profit Before Tax | £2,910 | £3,101 | £3,459 | £3,826 | £4,288 | £17,585 |
| Profit After Tax | £2,357 | £2,512 | £2,802 | £3,099 | £3,473 | £14,243 |
| Change In Property Value | £8,226 | £8,473 | £16,000 | £18,414 | £19,519 | £70,633 |
| Net Return | £10,584 | £10,985 | £18,802 | £21,513 | £22,993 | £84,876 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change