Terraced
BL1
2 beds
1 bath
49 Harvey Street, Bolton BL1
North West, England · BL1
View property listing
Initial Investment
£54,700First YearProfit From Rental Income
£13,419
↗ 25%After 5 Years
Change In Property Value
£46,108
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,640 | £11,815 | £12,110 | £12,413 | £12,785 | £60,762 |
| Total Expenses | £8,766 | £8,795 | £8,835 | £8,876 | £8,924 | £44,196 |
| Profit Before Tax | £2,874 | £3,020 | £3,275 | £3,536 | £3,861 | £16,566 |
| Profit After Tax | £2,328 | £2,446 | £2,653 | £2,864 | £3,127 | £13,419 |
| Change In Property Value | £5,370 | £5,531 | £10,445 | £12,021 | £12,742 | £46,108 |
| Net Return | £7,698 | £7,977 | £13,097 | £14,885 | £15,869 | £59,527 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change