Terraced
BB4
2 beds
1 bath
Burnley Road East, Water, Rossendale BB4
North West, England · BB4
View property listing
Initial Investment
£36,998First YearProfit From Rental Income
£7,641
↗ 21%After 5 Years
Change In Property Value
£33,107
↗ 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 | £6,720 | £6,821 | £6,923 | £7,096 | £7,274 | £34,834 |
| Total Expenses | £5,033 | £5,055 | £5,076 | £5,104 | £5,132 | £25,400 |
| Profit Before Tax | £1,687 | £1,765 | £1,847 | £1,993 | £2,142 | £9,434 |
| Profit After Tax | £1,367 | £1,430 | £1,496 | £1,614 | £1,735 | £7,641 |
| Change In Property Value | £3,600 | £6,798 | £7,824 | £8,293 | £6,593 | £33,107 |
| Net Return | £4,966 | £8,228 | £9,320 | £9,907 | £8,328 | £40,748 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 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