Terraced BB7 2 beds 1 bath

Quality Row, Hurst Green, Clitheroe, Lancashire BB7

North West, England · BB7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£19,223

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

116%

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	£14,052	£14,263	£14,619	£14,985	£15,434	£73,353
Total Expenses	£9,840	£9,873	£9,919	£9,967	£10,022	£49,621
Profit Before Tax	£4,212	£4,390	£4,700	£5,018	£5,412	£23,732
Profit After Tax	£3,412	£3,556	£3,807	£4,065	£4,384	£19,223
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,412	£9,736	£15,477	£17,496	£18,621	£70,741
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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