Semi Detached
BB18
6 beds
3 baths
Gisburn Road, Barnoldswick, Lancashire BB18
North West, England · BB18
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£27,880
↗ 17%After 5 Years
Change In Property Value
£128,781
↗ 26%After 5 Years
Return On Investment
96%
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 | £28,992 | £29,427 | £30,163 | £30,917 | £31,844 | £151,342 |
| Total Expenses | £23,235 | £23,290 | £23,374 | £23,460 | £23,564 | £116,923 |
| Profit Before Tax | £5,757 | £6,137 | £6,789 | £7,456 | £8,280 | £34,420 |
| Profit After Tax | £4,663 | £4,971 | £5,499 | £6,040 | £6,707 | £27,880 |
| Change In Property Value | £14,999 | £15,448 | £29,172 | £33,574 | £35,589 | £128,781 |
| Net Return | £19,662 | £20,420 | £34,671 | £39,614 | £42,296 | £156,661 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change