Terraced BB1 2 beds 1 bath

School Lane, Guide, Blackburn, Lancashire BB1

North West, England · BB1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£20,311

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

116%

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	£14,760	£14,981	£15,356	£15,740	£16,212	£77,049
Total Expenses	£10,308	£10,341	£10,390	£10,439	£10,497	£51,974
Profit Before Tax	£4,452	£4,640	£4,966	£5,301	£5,715	£25,075
Profit After Tax	£3,606	£3,758	£4,023	£4,294	£4,629	£20,311
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,906	£10,247	£16,276	£18,396	£19,578	£74,404
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change