Terraced
BB1
2 beds
1 bath
Whalley New Road, Blackburn BB1
North West, England · BB1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£10,714
↗ 29%After 5 Years
Change In Property Value
£30,898
↗ 26%After 5 Years
Return On Investment
113%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,436 | £8,563 | £8,777 | £8,996 | £9,266 | £44,037 |
| Total Expenses | £6,103 | £6,127 | £6,159 | £6,192 | £6,229 | £30,810 |
| Profit Before Tax | £2,333 | £2,436 | £2,618 | £2,804 | £3,036 | £13,227 |
| Profit After Tax | £1,890 | £1,973 | £2,120 | £2,271 | £2,460 | £10,714 |
| Change In Property Value | £3,599 | £3,706 | £6,999 | £8,055 | £8,539 | £30,898 |
| Net Return | £5,489 | £5,679 | £9,119 | £10,327 | £10,998 | £41,612 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change