Terraced BL6 2 beds 1 bath

Chorley New Road, Horwich, Bolton, Greater Manchester BL6

North West, England · BL6

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£14,882

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£7,531	£7,559	£7,597	£7,636	£7,681	£38,005
Profit Before Tax	£3,269	£3,403	£3,639	£3,881	£4,181	£18,373
Profit After Tax	£2,648	£2,756	£2,948	£3,143	£3,387	£14,882
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£7,148	£7,391	£11,700	£13,217	£14,064	£53,520
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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