Semi Detached
BB18
6 beds
3 baths
Gisburn Road, Barnoldswick, Lancashire BB18
North West, England · BB18
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£42,292
↗ 26%After 5 Years
Change In Property Value
£137,938
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,992 | £29,427 | £29,868 | £30,615 | £31,380 | £150,283 |
| Total Expenses | £19,485 | £19,541 | £19,595 | £19,681 | £19,768 | £98,070 |
| Profit Before Tax | £9,507 | £9,886 | £10,273 | £10,934 | £11,613 | £52,212 |
| Profit After Tax | £7,701 | £8,007 | £8,321 | £8,857 | £9,406 | £42,292 |
| Change In Property Value | £14,999 | £28,322 | £32,596 | £34,552 | £27,469 | £137,938 |
| Net Return | £22,699 | £36,330 | £40,917 | £43,409 | £36,875 | £180,230 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change