Detached
BB8
2 beds
1 bath
Town Gate, Foulridge, Colne BB8
North West, England · BB8
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£13,405
↗ 22%After 5 Years
Change In Property Value
£55,181
↗ 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 | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £8,035 | £8,064 | £8,091 | £8,130 | £8,170 | £40,491 |
| Profit Before Tax | £2,969 | £3,105 | £3,245 | £3,490 | £3,741 | £16,549 |
| Profit After Tax | £2,405 | £2,515 | £2,629 | £2,827 | £3,030 | £13,405 |
| Change In Property Value | £6,000 | £11,330 | £13,040 | £13,822 | £10,989 | £55,181 |
| Net Return | £8,405 | £13,845 | £15,668 | £16,649 | £14,019 | £68,585 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 23% | 26% | 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