Detached
BB7
3 beds
2 baths
Sawley, Clitheroe BB7
North West, England · BB7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£33,414
↗ 26%After 5 Years
Change In Property Value
£110,361
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,196 | £23,544 | £23,897 | £24,495 | £25,107 | £120,238 |
| Total Expenses | £15,690 | £15,737 | £15,782 | £15,853 | £15,925 | £78,986 |
| Profit Before Tax | £7,506 | £7,807 | £8,115 | £8,642 | £9,182 | £41,252 |
| Profit After Tax | £6,080 | £6,324 | £6,573 | £7,000 | £7,438 | £33,414 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £18,080 | £28,984 | £32,652 | £34,644 | £29,415 | £143,776 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change