Terraced BL6 3 beds 2 baths

Manchester Road, Blackrod, Bolton, Greater Manchester BL6

North West, England · BL6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,569

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

117%

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	£17,568	£17,832	£18,277	£18,734	£19,296	£91,707
Total Expenses	£12,176	£12,213	£12,269	£12,325	£12,392	£61,375
Profit Before Tax	£5,392	£5,618	£6,009	£6,409	£6,904	£30,332
Profit After Tax	£4,368	£4,551	£4,867	£5,191	£5,592	£24,569
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,868	£12,276	£19,454	£21,980	£23,388	£88,966
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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