Terraced
BB1
2 beds
1 bath
Seven Houses, Blackburn BB1
North West, England · BB1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£6,755
↗ 22%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,796 | £5,883 | £5,971 | £6,120 | £6,273 | £30,044 |
| Total Expenses | £4,297 | £4,318 | £4,337 | £4,363 | £4,389 | £21,704 |
| Profit Before Tax | £1,499 | £1,565 | £1,634 | £1,758 | £1,885 | £8,340 |
| Profit After Tax | £1,214 | £1,267 | £1,323 | £1,424 | £1,527 | £6,755 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £4,214 | £6,932 | £7,843 | £8,335 | £7,021 | £34,346 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change