Detached PR3 2 beds 1 bath

Water Street, Ribchester PR3

North West, England · PR3

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£22,435

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£55,167

↗ 28%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,392	£13,593	£13,797	£14,142	£14,495	£69,419
Total Expenses	£8,273	£8,305	£8,336	£8,381	£8,427	£41,721
Profit Before Tax	£5,119	£5,288	£5,461	£5,761	£6,068	£27,697
Profit After Tax	£4,147	£4,283	£4,423	£4,666	£4,915	£22,435
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£10,145	£15,610	£17,460	£18,485	£15,901	£77,602
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	26%	29%	30%	26%	127%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change