Terraced PR6 3 beds 1 bath

Eaves Lane, Chorley PR6

North West, England · PR6

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£13,498

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£40,006

↗ 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	£9,132	£9,269	£9,408	£9,643	£9,884	£47,337
Total Expenses	£6,079	£6,105	£6,129	£6,163	£6,198	£30,673
Profit Before Tax	£3,053	£3,164	£3,279	£3,480	£3,687	£16,664
Profit After Tax	£2,473	£2,563	£2,656	£2,819	£2,986	£13,498
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£6,823	£10,777	£12,110	£12,840	£10,953	£53,504
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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