Terraced BD7 5 beds 1 bath

158, Arncliffe Terrace Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£18,679

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£44,676

↗ 29%After 5 Years

Return On Investment

133%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,176	£11,455	£11,742	£56,232
Total Expenses	£6,572	£6,601	£6,627	£6,666	£6,705	£33,171
Profit Before Tax	£4,276	£4,410	£4,548	£4,789	£5,036	£23,060
Profit After Tax	£3,464	£3,572	£3,684	£3,879	£4,080	£18,679
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£8,889	£12,395	£13,839	£14,644	£13,588	£63,355
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	19%	26%	29%	31%	29%	133%

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