Flat M6 1 bed 1 bath

Ford Lane, Salford M6

North West, England · M6

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£8,092

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,792	£12,984	£13,308	£13,641	£14,050	£66,776
Total Expenses	£11,212	£11,277	£11,353	£11,430	£11,514	£56,786
Profit Before Tax	£1,580	£1,706	£1,956	£2,211	£2,537	£9,990
Profit After Tax	£1,280	£1,382	£1,584	£1,791	£2,055	£8,092
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£7,278	£7,561	£13,251	£15,219	£16,288	£59,597
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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