Semi Detached
BB2
2 beds
1 bath
Heys Lane, Blackburn, Lancashire BB2
North West, England · BB2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£18,280
↗ 27%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,376 | £13,711 | £14,054 | £67,304 |
| Total Expenses | £8,877 | £8,909 | £8,939 | £8,983 | £9,028 | £44,735 |
| Profit Before Tax | £4,107 | £4,270 | £4,438 | £4,728 | £5,026 | £22,568 |
| Profit After Tax | £3,327 | £3,459 | £3,594 | £3,830 | £4,071 | £18,280 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £9,927 | £15,922 | £17,938 | £19,034 | £16,158 | £78,979 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change