Semi Detached BD8 4 beds 1 bath

Upper Woodlands Road, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£35,068

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£82,146

↗ 29%After 5 Years

Return On Investment

133%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,668	£19,963	£20,262	£20,769	£21,288	£101,951
Total Expenses	£11,637	£11,679	£11,719	£11,780	£11,843	£58,657
Profit Before Tax	£8,031	£8,284	£8,544	£8,989	£9,446	£43,294
Profit After Tax	£6,505	£6,710	£6,920	£7,281	£7,651	£35,068
Change In Property Value	£9,975	£16,224	£18,672	£19,792	£17,483	£82,146
Net Return	£16,480	£22,934	£25,592	£27,073	£25,134	£117,214
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	28%	133%

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