Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£84,925First Year

Profit From Rental Income

After 5 Years

£20,711

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£70,966

↗ 26%After 5 Years

Return On Investment

108%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,836	£20,134	£20,637	£21,153	£21,787	£103,547
Total Expenses	£15,398	£15,485	£15,589	£15,695	£15,811	£77,978
Profit Before Tax	£4,438	£4,649	£5,048	£5,458	£5,976	£25,569
Profit After Tax	£3,595	£3,765	£4,089	£4,421	£4,841	£20,711
Change In Property Value	£8,265	£8,513	£16,075	£18,501	£19,611	£70,966
Net Return	£11,860	£12,278	£20,164	£22,922	£24,452	£91,677
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change