Terraced BD8 6 beds 3 baths

Whites View, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£38,340

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£89,352

↗ 29%After 5 Years

Return On Investment

132%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,396	£21,717	£22,043	£22,594	£23,159	£110,908
Total Expenses	£12,614	£12,658	£12,701	£12,767	£12,834	£63,574
Profit Before Tax	£8,782	£9,058	£9,341	£9,827	£10,325	£47,334
Profit After Tax	£7,114	£7,337	£7,567	£7,960	£8,363	£38,340
Change In Property Value	£10,850	£17,647	£20,310	£21,528	£19,017	£89,352
Net Return	£17,964	£24,984	£27,876	£29,488	£27,380	£127,692
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	30%	28%	132%

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