Terraced BL1 2 beds 1 bath

49 Harvey Street, Bolton BL1

North West, England · BL1

Initial Investment

First Year

£54,700First Year

Profit From Rental Income

After 5 Years

£16,981

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£46,108

↗ 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	£12,576	£12,765	£13,084	£13,411	£13,813	£65,648
Total Expenses	£8,859	£8,890	£8,932	£8,976	£9,027	£44,685
Profit Before Tax	£3,717	£3,875	£4,151	£4,435	£4,786	£20,964
Profit After Tax	£3,010	£3,139	£3,363	£3,592	£3,877	£16,981
Change In Property Value	£5,370	£5,531	£10,445	£12,021	£12,742	£46,108
Net Return	£8,380	£8,670	£13,807	£15,613	£16,619	£63,089
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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