Terraced
BL0
2 beds
1 bath
Edith Street, Ramsbottom, Bury BL0
North West, England · BL0
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£16,052
↗ 31%After 5 Years
Change In Property Value
£43,790
↗ 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 | £11,952 | £12,131 | £12,435 | £12,745 | £13,128 | £62,391 |
| Total Expenses | £8,440 | £8,469 | £8,510 | £8,553 | £8,601 | £42,574 |
| Profit Before Tax | £3,512 | £3,662 | £3,924 | £4,193 | £4,526 | £19,817 |
| Profit After Tax | £2,845 | £2,966 | £3,179 | £3,396 | £3,666 | £16,052 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,945 | £8,219 | £13,098 | £14,813 | £15,768 | £59,842 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 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