Flat M6 3 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£26,471

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 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	£24,840	£25,213	£25,843	£26,489	£27,284	£129,668
Total Expenses	£19,156	£19,262	£19,389	£19,519	£19,662	£96,988
Profit Before Tax	£5,684	£5,951	£6,454	£6,970	£7,622	£32,681
Profit After Tax	£4,604	£4,820	£5,228	£5,646	£6,173	£26,471
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£14,954	£15,481	£25,358	£28,814	£30,732	£115,339
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