Terraced BD3 5 beds 4 baths

Leeds Old Road Bradford, West Yorkshire BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£50,305

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£109,528

↗ 29%After 5 Years

Return On Investment

132%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,976	£27,381	£27,791	£28,486	£29,198	£139,832
Total Expenses	£15,424	£15,477	£15,528	£15,608	£15,690	£77,728
Profit Before Tax	£11,552	£11,904	£12,263	£12,878	£13,508	£62,104
Profit After Tax	£9,357	£9,642	£9,933	£10,431	£10,942	£50,305
Change In Property Value	£13,300	£21,632	£24,896	£26,390	£23,311	£109,528
Net Return	£22,657	£31,273	£34,829	£36,821	£34,252	£159,832
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	19%	26%	29%	30%	28%	132%

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