Detached
BB3
4 beds
2 baths
Jacketmans Cottage, Whittlestone Head, Darwen BB3
North West, England · BB3
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£255,273
↗ 77%After 5 Years
Change In Property Value
£251,149
↗ 26%After 5 Years
Return On Investment
152%
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 | £110,220 | £111,873 | £114,670 | £117,537 | £121,063 | £575,363 |
| Total Expenses | £50,205 | £50,382 | £50,672 | £50,970 | £51,333 | £253,563 |
| Profit Before Tax | £60,015 | £61,491 | £63,998 | £66,567 | £69,730 | £321,801 |
| Profit After Tax | £47,861 | £48,946 | £50,788 | £52,677 | £55,001 | £255,273 |
| Change In Property Value | £29,250 | £30,128 | £56,891 | £65,476 | £69,405 | £251,149 |
| Net Return | £77,111 | £79,074 | £107,679 | £118,153 | £124,406 | £506,422 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 77% |
| Total Net Return (%) | 23% | 24% | 32% | 36% | 37% | 152% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change