Detached
BL9
2 beds
1 bath
Rochdale Old Road, Bury BL9
North West, England · BL9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£14,288
↗ 31%After 5 Years
Change In Property Value
£38,638
↗ 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 | £10,644 | £10,804 | £11,074 | £11,351 | £11,691 | £55,563 |
| Total Expenses | £7,516 | £7,543 | £7,581 | £7,620 | £7,664 | £37,923 |
| Profit Before Tax | £3,128 | £3,261 | £3,493 | £3,731 | £4,027 | £17,640 |
| Profit After Tax | £2,534 | £2,641 | £2,829 | £3,022 | £3,262 | £14,288 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £7,034 | £7,276 | £11,582 | £13,095 | £13,939 | £52,926 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 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