Detached BB18 2 beds 1 bath

Waterfall Cottage, Crowfoot Row, Barnoldswick BB18

North West, England · BB18

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£36,965

↗ 83%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

167%

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	£16,392	£16,638	£17,054	£17,480	£18,005	£85,568
Total Expenses	£7,892	£7,928	£7,980	£8,034	£8,097	£39,932
Profit Before Tax	£8,500	£8,710	£9,073	£9,446	£9,907	£45,636
Profit After Tax	£6,885	£7,055	£7,349	£7,651	£8,025	£36,965
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£11,235	£11,535	£15,810	£17,389	£18,347	£74,316
Return From Rental Income (%)	15%	16%	17%	17%	18%	83%
Total Net Return (%)	25%	26%	36%	39%	41%	167%

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