Flat
BB5
2 beds
1 bath
Whalley Road, Accrington BB5
North West, England · BB5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-2,946
↘ -7%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,296 | £7,405 | £7,591 | £7,780 | £8,014 | £38,086 |
| Total Expenses | £8,086 | £8,143 | £8,204 | £8,267 | £8,333 | £41,033 |
| Profit Before Tax | £-790 | £-737 | £-614 | £-487 | £-319 | £-2,946 |
| Profit After Tax | £-790 | £-737 | £-614 | £-487 | £-319 | £-2,946 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £3,260 | £3,434 | £7,264 | £8,579 | £9,291 | £31,828 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change