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

£21,111

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£91,908

↗ 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	£22,836	£23,179	£23,758	£24,352	£25,083	£119,207
Total Expenses	£18,440	£18,520	£18,621	£18,724	£18,840	£93,144
Profit Before Tax	£4,396	£4,659	£5,137	£5,628	£6,243	£26,063
Profit After Tax	£3,561	£3,774	£4,161	£4,559	£5,057	£21,111
Change In Property Value	£10,704	£11,025	£20,819	£23,961	£25,399	£91,908
Net Return	£14,265	£14,799	£24,980	£28,519	£30,455	£113,019
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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