Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£83,525First Year

Profit From Rental Income

After 5 Years

£20,380

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£69,935

↗ 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	£19,548	£19,841	£20,337	£20,846	£21,471	£102,043
Total Expenses	£15,182	£15,267	£15,370	£15,474	£15,589	£76,882
Profit Before Tax	£4,366	£4,574	£4,968	£5,371	£5,882	£25,161
Profit After Tax	£3,537	£3,705	£4,024	£4,351	£4,764	£20,380
Change In Property Value	£8,145	£8,389	£15,842	£18,233	£19,327	£69,935
Net Return	£11,682	£12,094	£19,866	£22,583	£24,091	£90,316
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