Terraced BD7 5 beds 1 bath

Legrams Lane, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£79,150First Year

Profit From Rental Income

After 5 Years

£32,652

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£74,652

↗ 29%After 5 Years

Return On Investment

136%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,132	£18,404	£18,680	£19,147	£19,626	£93,989
Total Expenses	£10,647	£10,686	£10,724	£10,781	£10,840	£53,678
Profit Before Tax	£7,485	£7,718	£7,956	£8,366	£8,786	£40,311
Profit After Tax	£6,063	£6,251	£6,444	£6,776	£7,117	£32,652
Change In Property Value	£9,065	£14,744	£16,969	£17,987	£15,888	£74,652
Net Return	£15,128	£20,995	£23,413	£24,763	£23,005	£107,304
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	19%	27%	30%	31%	29%	136%

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