Terraced BD18 3 beds 1 bath

Leyburn Grove, Shipley BD18

Yorkshire and The Humber, England · BD18

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£26,732

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£61,970

↗ 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	£15,048	£15,274	£15,503	£15,890	£16,288	£78,003
Total Expenses	£8,922	£8,957	£8,991	£9,040	£9,090	£45,001
Profit Before Tax	£6,126	£6,316	£6,512	£6,851	£7,197	£33,002
Profit After Tax	£4,962	£5,116	£5,275	£5,549	£5,830	£26,732
Change In Property Value	£7,525	£12,239	£14,086	£14,931	£13,189	£61,970
Net Return	£12,487	£17,355	£19,361	£20,480	£19,019	£88,701
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	19%	26%	30%	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