Terraced BD7 5 beds 2 baths

Hollingwood Lane, Great Horton, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£37,483

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£85,028

↗ 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	£20,652	£20,962	£21,276	£21,808	£22,353	£107,051
Total Expenses	£12,057	£12,100	£12,142	£12,206	£12,271	£60,776
Profit Before Tax	£8,595	£8,861	£9,134	£9,602	£10,082	£46,276
Profit After Tax	£6,962	£7,178	£7,399	£7,778	£8,167	£37,483
Change In Property Value	£10,325	£16,793	£19,327	£20,487	£18,097	£85,028
Net Return	£17,287	£23,971	£26,726	£28,265	£26,263	£122,512
Return From Rental Income (%)	8%	8%	8%	8%	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