Terraced BD7 6 beds 1 bath

Summerseat Place, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£36,156

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£82,146

↗ 29%After 5 Years

Return On Investment

134%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,956	£20,255	£20,559	£21,073	£21,600	£103,444
Total Expenses	£11,665	£11,708	£11,749	£11,810	£11,874	£58,806
Profit Before Tax	£8,291	£8,547	£8,811	£9,263	£9,726	£44,638
Profit After Tax	£6,715	£6,923	£7,137	£7,503	£7,878	£36,156
Change In Property Value	£9,975	£16,224	£18,672	£19,792	£17,483	£82,146
Net Return	£16,690	£23,147	£25,809	£27,295	£25,361	£118,302
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	19%	26%	29%	31%	29%	134%

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