Terraced BD3 2 beds 1 bath

Stanacre Place, Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£11,659

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£28,809

↗ 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	£7,092	£7,198	£7,306	£7,489	£7,676	£36,762
Total Expenses	£4,425	£4,448	£4,469	£4,498	£4,527	£22,368
Profit Before Tax	£2,667	£2,750	£2,837	£2,991	£3,149	£14,394
Profit After Tax	£2,160	£2,228	£2,298	£2,423	£2,551	£11,659
Change In Property Value	£3,498	£5,690	£6,548	£6,941	£6,131	£28,809
Net Return	£5,658	£7,917	£8,846	£9,364	£8,682	£40,468
Return From Rental Income (%)	7%	7%	7%	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