Terraced BD7 2 beds 1 bath

Suddards Fold, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£11,999

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£30,264

↗ 29%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,356	£7,466	£7,578	£7,768	£7,962	£38,130
Total Expenses	£4,614	£4,638	£4,659	£4,688	£4,718	£23,317
Profit Before Tax	£2,742	£2,829	£2,919	£3,079	£3,244	£14,813
Profit After Tax	£2,221	£2,291	£2,365	£2,494	£2,627	£11,999
Change In Property Value	£3,675	£5,977	£6,879	£7,292	£6,441	£30,264
Net Return	£5,896	£8,268	£9,244	£9,786	£9,068	£42,263
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	25%	28%	30%	28%	130%

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