Terraced BD10 1 bed 1 bath

High Street, Idle, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£7,919

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£25,634

↗ 27%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,748	£6,916	£7,089	£7,302	£34,703
Total Expenses	£4,934	£4,955	£4,983	£5,011	£5,043	£24,927
Profit Before Tax	£1,714	£1,792	£1,933	£2,078	£2,259	£9,777
Profit After Tax	£1,388	£1,452	£1,566	£1,683	£1,830	£7,919
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£4,713	£4,893	£7,163	£8,125	£8,658	£33,553
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	29%	114%

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