Terraced BD12 3 beds 1 bath

Cross Street, Oakenshaw, Bradford, West Yorkshire BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£8,660

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,476	£7,588	£7,778	£7,972	£8,211	£39,026
Total Expenses	£5,612	£5,635	£5,664	£5,695	£5,729	£28,335
Profit Before Tax	£1,864	£1,954	£2,114	£2,278	£2,482	£10,691
Profit After Tax	£1,510	£1,582	£1,712	£1,845	£2,011	£8,660
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£5,360	£5,567	£8,193	£9,304	£9,917	£38,341
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	24%	27%	29%	113%

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