Detached
BB12
2 beds
1 bath
Harpers Cottage, Wheatley Lane Road, Fence BB12
North West, England · BB12
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,708
↗ 22%After 5 Years
Change In Property Value
£63,458
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,648 | £12,838 | £13,030 | £13,356 | £13,690 | £65,562 |
| Total Expenses | £9,165 | £9,197 | £9,226 | £9,269 | £9,313 | £46,170 |
| Profit Before Tax | £3,483 | £3,641 | £3,804 | £4,087 | £4,377 | £19,392 |
| Profit After Tax | £2,821 | £2,949 | £3,081 | £3,310 | £3,545 | £15,708 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £9,721 | £15,979 | £18,077 | £19,206 | £16,182 | £79,165 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change