Terraced
BL0
2 beds
1 bath
Edith Street, Ramsbottom, Bury BL0
North West, England · BL0
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,869
↗ 31%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,385 | £12,694 | £13,075 | £62,140 |
| Total Expenses | £8,435 | £8,465 | £8,505 | £8,547 | £8,596 | £42,549 |
| Profit Before Tax | £3,469 | £3,618 | £3,879 | £4,147 | £4,479 | £19,592 |
| Profit After Tax | £2,810 | £2,931 | £3,142 | £3,359 | £3,628 | £15,869 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,910 | £8,184 | £13,062 | £14,775 | £15,729 | £59,660 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change