Terraced BD10 3 beds 1 bath

Spring Street, Idle, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£16,911

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£8,902	£8,932	£8,975	£9,018	£9,069	£44,896
Profit Before Tax	£3,699	£3,857	£4,134	£4,418	£4,770	£20,878
Profit After Tax	£2,996	£3,124	£3,349	£3,579	£3,864	£16,911
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£9,296	£9,645	£13,954	£15,784	£16,802	£65,480
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	119%

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