Detached BB8 2 beds 1 bath

Town Gate, Foulridge, Colne BB8

North West, England · BB8

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£51,783

↗ 85%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

169%

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	£22,608	£22,947	£23,521	£24,109	£24,832	£118,017
Total Expenses	£10,696	£10,741	£10,809	£10,879	£10,962	£54,088
Profit Before Tax	£11,912	£12,206	£12,711	£13,230	£13,870	£63,929
Profit After Tax	£9,649	£9,887	£10,296	£10,716	£11,235	£51,783
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£15,649	£16,067	£21,966	£24,147	£25,472	£103,300
Return From Rental Income (%)	16%	16%	17%	18%	18%	85%
Total Net Return (%)	26%	26%	36%	40%	42%	169%

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