Terraced
BL6
2 beds
1 bath
Church Street, Blackrod, Bolton, Greater Manchester BL6
North West, England · BL6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£16,204
↗ 28%After 5 Years
Change In Property Value
£52,422
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,745 | £12,038 | £12,339 | £59,093 |
| Total Expenses | £7,753 | £7,783 | £7,810 | £7,850 | £7,891 | £39,088 |
| Profit Before Tax | £3,647 | £3,788 | £3,934 | £4,188 | £4,448 | £20,005 |
| Profit After Tax | £2,954 | £3,068 | £3,187 | £3,392 | £3,603 | £16,204 |
| Change In Property Value | £5,700 | £10,764 | £12,388 | £13,131 | £10,439 | £52,422 |
| Net Return | £8,654 | £13,832 | £15,574 | £16,523 | £14,042 | £68,626 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change