Terraced BB10 1 bed 1 bath

Briercliffe Road, Burnley, Lancashire BB10

North West, England · BB10

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£7,490

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

110%

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	£6,324	£6,419	£6,579	£6,744	£6,946	£33,012
Total Expenses	£4,703	£4,724	£4,751	£4,778	£4,809	£23,766
Profit Before Tax	£1,621	£1,695	£1,828	£1,965	£2,137	£9,246
Profit After Tax	£1,313	£1,373	£1,481	£1,592	£1,731	£7,490
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£4,013	£4,154	£6,732	£7,636	£8,137	£30,673
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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