Detached
BB9
1 bed
1 bath
Corlass Street, Barrowford BB9
North West, England · BB9
View property listing
Initial Investment
£29,485First YearProfit From Rental Income
£5,599
↗ 19%After 5 Years
Change In Property Value
£26,197
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,316 | £5,396 | £5,477 | £5,614 | £5,754 | £27,556 |
| Total Expenses | £4,087 | £4,107 | £4,125 | £4,150 | £4,174 | £20,643 |
| Profit Before Tax | £1,229 | £1,289 | £1,351 | £1,464 | £1,580 | £6,913 |
| Profit After Tax | £996 | £1,044 | £1,095 | £1,186 | £1,280 | £5,599 |
| Change In Property Value | £2,849 | £5,379 | £6,191 | £6,562 | £5,217 | £26,197 |
| Net Return | £3,844 | £6,423 | £7,285 | £7,748 | £6,496 | £31,796 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change