Detached BD12 3 beds 2 baths

Woodside Road, Wyke, Bradford BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£35,880

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£86,469

↗ 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	£20,400	£20,706	£21,017	£21,542	£22,081	£105,745
Total Expenses	£12,193	£12,236	£12,277	£12,340	£12,404	£61,449
Profit Before Tax	£8,208	£8,470	£8,740	£9,202	£9,676	£44,296
Profit After Tax	£6,648	£6,861	£7,079	£7,454	£7,838	£35,880
Change In Property Value	£10,500	£17,078	£19,655	£20,834	£18,403	£86,469
Net Return	£17,148	£23,939	£26,734	£28,288	£26,241	£122,349
Return From Rental Income (%)	7%	7%	8%	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