Terraced
BB4
2 beds
1 bath
Sunnybank Cottages, Rossendale, Lancashire BB4
North West, England · BB4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£21,398
↗ 32%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
117%
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 | £15,468 | £15,700 | £16,093 | £16,495 | £16,990 | £80,745 |
| Total Expenses | £10,775 | £10,810 | £10,860 | £10,911 | £10,971 | £54,328 |
| Profit Before Tax | £4,693 | £4,890 | £5,233 | £5,584 | £6,018 | £26,417 |
| Profit After Tax | £3,801 | £3,961 | £4,238 | £4,523 | £4,875 | £21,398 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £10,401 | £10,759 | £17,075 | £19,297 | £20,535 | £78,067 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change