Detached
PR3
2 beds
1 bath
Water Street, Ribchester PR3
North West, England · PR3
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£16,719
↗ 27%After 5 Years
Change In Property Value
£51,505
↗ 26%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,392 | £13,593 | £13,933 | £14,281 | £14,709 | £69,908 |
| Total Expenses | £9,772 | £9,804 | £9,849 | £9,894 | £9,948 | £49,267 |
| Profit Before Tax | £3,620 | £3,789 | £4,084 | £4,387 | £4,762 | £20,641 |
| Profit After Tax | £2,932 | £3,069 | £3,308 | £3,553 | £3,857 | £16,719 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £8,931 | £9,248 | £14,975 | £16,981 | £18,090 | £68,224 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change