Terraced
BB9
2 beds
1 bath
Pasture Lane, Barrowford BB9
North West, England · BB9
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£15,486
↗ 31%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
115%
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 | £11,592 | £11,766 | £12,060 | £12,362 | £12,732 | £60,512 |
| Total Expenses | £8,206 | £8,234 | £8,275 | £8,316 | £8,363 | £41,394 |
| Profit Before Tax | £3,386 | £3,531 | £3,785 | £4,046 | £4,369 | £19,118 |
| Profit After Tax | £2,743 | £2,860 | £3,066 | £3,277 | £3,539 | £15,486 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £7,693 | £7,959 | £12,694 | £14,358 | £15,284 | £57,988 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change