Detached
BB9
1 bed
1 bath
Back Gisburn Road, Blacko BB9
North West, England · BB9
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£9,688
↗ 22%After 5 Years
Change In Property Value
£40,006
↗ 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 | £8,124 | £8,246 | £8,370 | £8,579 | £8,793 | £42,111 |
| Total Expenses | £5,978 | £6,002 | £6,025 | £6,056 | £6,089 | £30,150 |
| Profit Before Tax | £2,146 | £2,243 | £2,344 | £2,522 | £2,705 | £11,961 |
| Profit After Tax | £1,738 | £1,817 | £1,899 | £2,043 | £2,191 | £9,688 |
| Change In Property Value | £4,350 | £8,214 | £9,454 | £10,021 | £7,967 | £40,006 |
| Net Return | £6,088 | £10,031 | £11,353 | £12,064 | £10,158 | £49,694 |
| 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