Terraced
BB4
2 beds
1 bath
Manchester Road, Rossendale, Haslingden BB4
North West, England · BB4
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£12,315
↗ 30%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
113%
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 | £9,492 | £9,634 | £9,875 | £10,122 | £10,426 | £49,550 |
| Total Expenses | £6,805 | £6,831 | £6,866 | £6,902 | £6,943 | £34,346 |
| Profit Before Tax | £2,687 | £2,803 | £3,009 | £3,221 | £3,483 | £15,203 |
| Profit After Tax | £2,176 | £2,271 | £2,438 | £2,609 | £2,821 | £12,315 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £6,226 | £6,442 | £10,315 | £11,675 | £12,431 | £47,089 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change