Terraced BD3 3 beds 1 bath

Exmouth Place, Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£18,560

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£43,235

↗ 29%After 5 Years

Return On Investment

134%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£10,966	£11,240	£11,521	£55,174
Total Expenses	£6,391	£6,419	£6,446	£6,483	£6,522	£32,261
Profit Before Tax	£4,253	£4,385	£4,520	£4,756	£4,999	£22,913
Profit After Tax	£3,445	£3,551	£3,661	£3,853	£4,049	£18,560
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£8,695	£12,090	£13,489	£14,270	£13,251	£61,794
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	29%	134%

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