Flat
BL5
0 beds
0 baths
Turner Street, Westhoughton, Bolton, Greater Manchester BL5
North West, England · BL5
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£69,520
↗ 28%After 5 Years
Change In Property Value
£206,927
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,500 | £47,197 | £47,905 | £49,103 | £50,331 | £241,037 |
| Total Expenses | £30,781 | £30,901 | £31,013 | £31,174 | £31,340 | £155,209 |
| Profit Before Tax | £15,719 | £16,296 | £16,893 | £17,929 | £18,991 | £85,828 |
| Profit After Tax | £12,732 | £13,200 | £13,683 | £14,522 | £15,383 | £69,520 |
| Change In Property Value | £22,500 | £42,488 | £48,899 | £51,833 | £41,207 | £206,927 |
| Net Return | £35,232 | £55,688 | £62,582 | £66,355 | £56,590 | £276,448 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change