Terraced BD9 4 beds 1 bath

Leamington Street, Manningham, Bradford BD9

Yorkshire and The Humber, England · BD9

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£19,939

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£53,323

↗ 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	£12,216	£12,399	£12,585	£12,900	£13,222	£63,323
Total Expenses	£7,674	£7,705	£7,734	£7,776	£7,818	£38,706
Profit Before Tax	£4,542	£4,694	£4,852	£5,124	£5,404	£24,616
Profit After Tax	£3,679	£3,802	£3,930	£4,151	£4,377	£19,939
Change In Property Value	£6,475	£10,531	£12,120	£12,848	£11,349	£53,323
Net Return	£10,154	£14,334	£16,050	£16,998	£15,726	£73,262
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
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