Terraced BD5 2 beds 1 bath

Dickens Street, West Bowling, Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£8,347

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£24,500

↗ 29%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,700	£5,785	£5,872	£6,019	£6,170	£29,546
Total Expenses	£3,805	£3,826	£3,845	£3,870	£3,896	£19,241
Profit Before Tax	£1,895	£1,960	£2,027	£2,149	£2,274	£10,305
Profit After Tax	£1,535	£1,587	£1,642	£1,741	£1,842	£8,347
Change In Property Value	£2,975	£4,839	£5,569	£5,903	£5,214	£24,500
Net Return	£4,510	£6,426	£7,211	£7,644	£7,056	£32,847
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	24%	27%	29%	27%	124%

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