Detached
BL1
4 beds
3 baths
Coal Pit Road, Smithills, Bolton BL1
North West, England · BL1
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£235,694
↗ 78%After 5 Years
Change In Property Value
£230,542
↗ 26%After 5 Years
Return On Investment
155%
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 | £101,172 | £102,690 | £105,257 | £107,888 | £111,125 | £528,132 |
| Total Expenses | £46,126 | £46,290 | £46,557 | £46,831 | £47,165 | £232,970 |
| Profit Before Tax | £55,046 | £56,400 | £58,700 | £61,057 | £63,959 | £295,162 |
| Profit After Tax | £44,209 | £45,204 | £46,894 | £48,627 | £50,760 | £235,694 |
| Change In Property Value | £26,850 | £27,656 | £52,223 | £60,104 | £63,710 | £230,542 |
| Net Return | £71,059 | £72,859 | £99,117 | £108,731 | £114,470 | £466,236 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 78% |
| Total Net Return (%) | 24% | 24% | 33% | 36% | 38% | 155% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change