Terraced BD7 4 beds 1 bath

Legrams Lane, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£26,068

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£60,529

↗ 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	£14,700	£14,920	£15,144	£15,523	£15,911	£76,199
Total Expenses	£8,727	£8,761	£8,794	£8,842	£8,892	£44,016
Profit Before Tax	£5,973	£6,159	£6,350	£6,681	£7,019	£32,183
Profit After Tax	£4,838	£4,989	£5,144	£5,411	£5,686	£26,068
Change In Property Value	£7,350	£11,954	£13,758	£14,584	£12,882	£60,529
Net Return	£12,188	£16,943	£18,902	£19,995	£18,568	£86,597
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	19%	26%	30%	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