Terraced BL6 2 beds 1 bath

Wood Street, Horwich, Bolton BL6

North West, England · BL6

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£17,660

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

116%

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	£13,008	£13,203	£13,533	£13,872	£14,288	£67,904
Total Expenses	£9,141	£9,172	£9,215	£9,260	£9,313	£46,101
Profit Before Tax	£3,867	£4,031	£4,318	£4,611	£4,975	£21,803
Profit After Tax	£3,133	£3,265	£3,497	£3,735	£4,030	£17,660
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£8,683	£8,982	£14,292	£16,159	£17,199	£65,314
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

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