Terraced BD10 4 beds 1 bath

Old Park Road, Bradford, West Yorkshire BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£23,369

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£54,764

↗ 29%After 5 Years

Return On Investment

135%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,296	£13,495	£13,698	£14,040	£14,391	£68,921
Total Expenses	£7,943	£7,975	£8,006	£8,050	£8,096	£40,071
Profit Before Tax	£5,353	£5,520	£5,692	£5,990	£6,295	£28,850
Profit After Tax	£4,336	£4,471	£4,611	£4,852	£5,099	£23,369
Change In Property Value	£6,650	£10,816	£12,448	£13,195	£11,655	£54,764
Net Return	£10,986	£15,287	£17,059	£18,047	£16,754	£78,133
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	29%	135%

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