Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£103,475First Year

Profit From Rental Income

After 5 Years

£25,105

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£84,618

↗ 26%After 5 Years

Return On Investment

106%

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	£23,652	£24,007	£24,607	£25,222	£25,979	£123,467
Total Expenses	£18,263	£18,365	£18,486	£18,611	£18,748	£92,473
Profit Before Tax	£5,389	£5,642	£6,121	£6,611	£7,231	£30,994
Profit After Tax	£4,365	£4,570	£4,958	£5,355	£5,857	£25,105
Change In Property Value	£9,855	£10,151	£19,168	£22,060	£23,384	£84,618
Net Return	£14,220	£14,721	£24,125	£27,416	£29,241	£109,723
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	106%

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