Detached
BL9
2 beds
1 bath
Rochdale Old Road, Bury BL9
North West, England · BL9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£18,560
↗ 40%After 5 Years
Change In Property Value
£41,385
↗ 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 | £10,644 | £10,804 | £10,966 | £11,240 | £11,521 | £55,174 |
| Total Expenses | £6,391 | £6,419 | £6,446 | £6,483 | £6,522 | £32,261 |
| Profit Before Tax | £4,253 | £4,385 | £4,520 | £4,756 | £4,999 | £22,913 |
| Profit After Tax | £3,445 | £3,551 | £3,661 | £3,853 | £4,049 | £18,560 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £7,945 | £12,049 | £13,441 | £14,219 | £12,290 | £59,945 |
| 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