Terraced BB9 2 beds 1 bath

Pasture Lane, Barrowford BB9

North West, England · BB9

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£6,535

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,379	£9,613	£9,853	£10,149	£48,234
Total Expenses	£7,970	£7,996	£8,030	£8,065	£8,105	£40,166
Profit Before Tax	£1,270	£1,383	£1,583	£1,788	£2,044	£8,068
Profit After Tax	£1,028	£1,120	£1,282	£1,449	£1,656	£6,535
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£5,978	£6,219	£10,910	£12,529	£13,401	£49,037
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change