Terraced BB9 2 beds 1 bath

Lane Ends, Nelson BB9

North West, England · BB9

Initial Investment

First Year

£16,600First Year

Profit From Rental Income

After 5 Years

£2,127

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£14,347

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,916	£2,960	£3,004	£3,079	£3,156	£15,115
Total Expenses	£2,465	£2,482	£2,496	£2,514	£2,533	£12,489
Profit Before Tax	£451	£478	£508	£565	£624	£2,626
Profit After Tax	£366	£387	£411	£458	£505	£2,127
Change In Property Value	£1,560	£2,946	£3,390	£3,594	£2,857	£14,347
Net Return	£1,926	£3,333	£3,802	£4,051	£3,362	£16,474
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	20%	23%	24%	20%	99%

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