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

£27,458

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£91,908

↗ 26%After 5 Years

Return On Investment

105%

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	£25,692	£26,077	£26,729	£27,398	£28,219	£134,116
Total Expenses	£19,794	£19,903	£20,034	£20,169	£20,316	£100,217
Profit Before Tax	£5,898	£6,174	£6,695	£7,229	£7,903	£33,899
Profit After Tax	£4,777	£5,001	£5,423	£5,855	£6,402	£27,458
Change In Property Value	£10,704	£11,025	£20,819	£23,961	£25,399	£91,908
Net Return	£15,481	£16,026	£26,242	£29,816	£31,800	£119,366
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	105%

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