Terraced WN2 2 beds 1 bath

Bickershaw Lane, Bickershaw WN2

North West, England · WN2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,315

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

106%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,411	£7,437	£7,472	£7,508	£7,550	£37,378
Profit Before Tax	£2,189	£2,307	£2,515	£2,729	£2,995	£12,735
Profit After Tax	£1,773	£1,869	£2,037	£2,211	£2,426	£10,315
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,273	£6,504	£10,790	£12,284	£13,103	£48,954
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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