Flat M6 2 beds 2 baths

Willow Court, Ford Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£84,473First Year

Profit From Rental Income

After 5 Years

£20,596

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£70,633

↗ 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	£19,740	£20,036	£20,537	£21,050	£21,682	£103,045
Total Expenses	£15,327	£15,414	£15,517	£15,623	£15,738	£77,619
Profit Before Tax	£4,413	£4,622	£5,020	£5,428	£5,943	£25,427
Profit After Tax	£3,574	£3,744	£4,066	£4,397	£4,814	£20,596
Change In Property Value	£8,226	£8,473	£16,000	£18,414	£19,519	£70,633
Net Return	£11,801	£12,217	£20,066	£22,811	£24,334	£91,228
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