Semi Detached BD2 3 beds 1 bath

Tunwell Street, Bradford BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£32,617

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£70,617

↗ 29%After 5 Years

Return On Investment

139%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,173	£18,627	£19,093	£91,438
Total Expenses	£10,147	£10,186	£10,223	£10,279	£10,336	£51,171
Profit Before Tax	£7,493	£7,719	£7,950	£8,349	£8,757	£40,268
Profit After Tax	£6,069	£6,252	£6,440	£6,762	£7,093	£32,617
Change In Property Value	£8,575	£13,947	£16,051	£17,014	£15,029	£70,617
Net Return	£14,644	£20,199	£22,491	£23,777	£22,123	£103,234
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	20%	27%	30%	32%	30%	139%

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