Detached
BL1
4 beds
3 baths
Coal Pit Road, Smithills, Bolton BL1
North West, England · BL1
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£101,095
↗ 34%After 5 Years
Change In Property Value
£246,933
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,176 | £59,049 | £59,934 | £61,433 | £62,969 | £301,560 |
| Total Expenses | £35,114 | £35,214 | £35,313 | £35,473 | £35,637 | £176,751 |
| Profit Before Tax | £23,062 | £23,835 | £24,622 | £25,960 | £27,331 | £124,809 |
| Profit After Tax | £18,680 | £19,306 | £19,943 | £21,027 | £22,138 | £101,095 |
| Change In Property Value | £26,850 | £50,702 | £58,353 | £61,854 | £49,174 | £246,933 |
| Net Return | £45,530 | £70,008 | £78,297 | £82,882 | £71,312 | £348,028 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change