Flat
M6
3 beds
2 baths
Willow Court, Ford Lane, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£20,130
↗ 18%After 5 Years
Change In Property Value
£88,868
↗ 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 | £22,080 | £22,411 | £22,971 | £23,546 | £24,252 | £115,261 |
| Total Expenses | £17,896 | £17,975 | £18,074 | £18,175 | £18,289 | £90,409 |
| Profit Before Tax | £4,184 | £4,436 | £4,897 | £5,370 | £5,964 | £24,852 |
| Profit After Tax | £3,389 | £3,593 | £3,967 | £4,350 | £4,830 | £20,130 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,168 | £24,559 | £88,868 |
| Net Return | £13,739 | £14,254 | £24,098 | £27,519 | £29,389 | £108,998 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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