Detached BB3 4 beds 2 baths

Jacketmans Cottage, Whittlestone Head, Darwen BB3

North West, England · BB3

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£95,568

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£269,006

↗ 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	£59,472	£60,364	£61,270	£62,801	£64,371	£308,278
Total Expenses	£37,818	£37,920	£38,020	£38,184	£38,352	£190,293
Profit Before Tax	£21,654	£22,445	£23,249	£24,617	£26,020	£117,985
Profit After Tax	£17,540	£18,180	£18,832	£19,940	£21,076	£95,568
Change In Property Value	£29,250	£55,234	£63,569	£67,383	£53,570	£269,006
Net Return	£46,790	£73,414	£82,401	£87,323	£74,646	£364,573
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	14%	22%	25%	26%	22%	110%

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