Detached
BL6
2 beds
1 bath
Lee Lane, Horwich BL6
North West, England · BL6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£38,308
↗ 83%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
167%
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 | £16,956 | £17,210 | £17,641 | £18,082 | £18,624 | £88,513 |
| Total Expenses | £8,147 | £8,184 | £8,238 | £8,293 | £8,358 | £41,218 |
| Profit Before Tax | £8,809 | £9,027 | £9,403 | £9,789 | £10,267 | £47,294 |
| Profit After Tax | £7,135 | £7,312 | £7,616 | £7,929 | £8,316 | £38,308 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £11,635 | £11,947 | £16,369 | £18,002 | £18,994 | £76,947 |
| Return From Rental Income (%) | 16% | 16% | 17% | 17% | 18% | 83% |
| Total Net Return (%) | 25% | 26% | 36% | 39% | 41% | 167% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change