Terraced BD12 2 beds 1 bath

Wilson Road, Wyke, Bradford BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£10,525

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£28,809

↗ 29%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,792	£6,894	£6,997	£7,172	£7,352	£35,207
Total Expenses	£4,395	£4,418	£4,438	£4,466	£4,495	£22,212
Profit Before Tax	£2,397	£2,476	£2,559	£2,706	£2,857	£12,994
Profit After Tax	£1,941	£2,006	£2,073	£2,192	£2,314	£10,525
Change In Property Value	£3,498	£5,690	£6,548	£6,941	£6,131	£28,809
Net Return	£5,440	£7,695	£8,621	£9,133	£8,445	£39,334
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	29%	27%	127%

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