Terraced BD10 1 bed 1 bath

Highfield Road, Idle, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£13,326

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£33,147

↗ 29%After 5 Years

Return On Investment

131%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,052	£8,173	£8,295	£8,503	£8,715	£41,738
Total Expenses	£5,005	£5,030	£5,052	£5,084	£5,116	£25,287
Profit Before Tax	£3,047	£3,143	£3,243	£3,419	£3,600	£16,451
Profit After Tax	£2,468	£2,546	£2,627	£2,770	£2,916	£13,326
Change In Property Value	£4,025	£6,546	£7,534	£7,986	£7,055	£33,147
Net Return	£6,493	£9,092	£10,161	£10,756	£9,970	£46,472
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	18%	26%	29%	30%	28%	131%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change