Semi Detached
BB3
3 beds
1 bath
Ashton Cottage, Bury Fold, Darwen BB3
North West, England · BB3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£21,011
↗ 21%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
102%
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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £15,374 | £15,416 | £15,477 | £15,539 | £15,613 | £77,419 |
| Profit Before Tax | £4,426 | £4,681 | £5,123 | £5,575 | £6,135 | £25,940 |
| Profit After Tax | £3,585 | £3,792 | £4,150 | £4,516 | £4,969 | £21,011 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £13,335 | £13,834 | £23,113 | £26,341 | £28,104 | £104,728 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change