Terraced BB7 2 beds 1 bath

Quality Row, Hurst Green, Clitheroe, Lancashire BB7

North West, England · BB7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£15,672

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£55,181

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,604	£11,778	£11,955	£12,254	£12,560	£60,150
Total Expenses	£8,095	£8,125	£8,153	£8,194	£8,235	£40,802
Profit Before Tax	£3,509	£3,653	£3,802	£4,060	£4,325	£19,348
Profit After Tax	£2,842	£2,959	£3,079	£3,289	£3,503	£15,672
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£8,842	£14,289	£16,119	£17,111	£14,492	£70,852
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	116%

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