Detached BD4 3 beds 3 baths

503 & 503A, Sticker Lane, Laisterdyke, Bradford, West Yorkshire BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£29,187

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£69,176

↗ 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	£16,560	£16,808	£17,061	£17,487	£17,924	£85,840
Total Expenses	£9,878	£9,915	£9,951	£10,004	£10,058	£49,806
Profit Before Tax	£6,682	£6,893	£7,110	£7,483	£7,866	£36,034
Profit After Tax	£5,412	£5,583	£5,759	£6,061	£6,371	£29,187
Change In Property Value	£8,400	£13,662	£15,724	£16,667	£14,723	£69,176
Net Return	£13,812	£19,245	£21,483	£22,728	£21,094	£98,363
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	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