Terraced
BL0
2 beds
1 bath
Edith Street, Ramsbottom, Bury BL0
North West, England · BL0
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£20,715
↗ 40%After 5 Years
Change In Property Value
£46,904
↗ 28%After 5 Years
Return On Investment
130%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £7,160 | £7,191 | £7,219 | £7,260 | £7,302 | £36,132 |
| Profit Before Tax | £4,744 | £4,892 | £5,045 | £5,310 | £5,583 | £25,574 |
| Profit After Tax | £3,843 | £3,963 | £4,086 | £4,301 | £4,522 | £20,715 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £8,943 | £13,593 | £15,170 | £16,050 | £13,862 | £67,618 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 130% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change