Terraced BL6 3 beds 2 baths

Station Road, Blackrod, Bolton, Greater Manchester BL6

North West, England · BL6

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£18,941

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

114%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,272	£10,305	£10,352	£10,401	£10,457	£51,787
Profit Before Tax	£4,128	£4,311	£4,629	£4,955	£5,359	£23,383
Profit After Tax	£3,344	£3,492	£3,750	£4,014	£4,341	£18,941
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,644	£9,981	£16,003	£18,116	£19,290	£73,034
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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