Watling Street, Affetside, Bury BL8
View Property Listing
North West, England, BL8
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1283
Initial Investment
£67,000First YearProfit From Rental Income
£26,727
↗ 40%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £15,861 | £16,258 | £16,664 | £79,806 |
| Total Expenses | £9,283 | £9,319 | £9,352 | £9,402 | £9,454 | £46,810 |
| Profit Before Tax | £6,113 | £6,308 | £6,509 | £6,855 | £7,211 | £32,996 |
| Profit After Tax | £4,951 | £5,110 | £5,272 | £5,553 | £5,841 | £26,727 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £11,551 | £17,573 | £19,616 | £20,757 | £17,928 | £87,425 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change