Terraced BB4 2 beds 1 bath

Manchester Road, Rossendale, Haslingden BB4

North West, England · BB4

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£8,860

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£37,247

↗ 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	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£5,600	£5,623	£5,645	£5,675	£5,706	£28,249
Profit Before Tax	£1,960	£2,050	£2,143	£2,308	£2,477	£10,939
Profit After Tax	£1,588	£1,660	£1,736	£1,870	£2,006	£8,860
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£5,638	£9,308	£10,538	£11,200	£9,424	£46,107
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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