Terraced
BL7
2 beds
1 bath
Darwen Road, Bromley Cross, Bolton BL7
North West, England · BL7
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,311
↗ 27%After 5 Years
Change In Property Value
£44,145
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,744 | £9,890 | £10,137 | £10,391 | £49,762 |
| Total Expenses | £6,608 | £6,635 | £6,660 | £6,695 | £6,731 | £33,329 |
| Profit Before Tax | £2,992 | £3,109 | £3,230 | £3,442 | £3,660 | £16,434 |
| Profit After Tax | £2,424 | £2,518 | £2,617 | £2,788 | £2,965 | £13,311 |
| Change In Property Value | £4,800 | £9,064 | £10,432 | £11,058 | £8,791 | £44,145 |
| Net Return | £7,224 | £11,582 | £13,048 | £13,846 | £11,755 | £57,456 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change