Terraced BD7 2 beds 1 bath

Blamires Street, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£11,290

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£28,823

↗ 29%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,101	£7,207	£7,388	£7,572	£36,264
Total Expenses	£4,417	£4,440	£4,461	£4,489	£4,519	£22,326
Profit Before Tax	£2,579	£2,661	£2,746	£2,898	£3,054	£13,938
Profit After Tax	£2,089	£2,155	£2,225	£2,348	£2,474	£11,290
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£5,589	£7,848	£8,776	£9,292	£8,608	£40,113
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	129%

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