Terraced BD13 2 beds 1 bath

Black Edge Lane, Denholme, Bradford, West Yorkshire BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£12,372

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£47,220

↗ 27%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£8,563	£8,591	£8,630	£8,670	£8,717	£43,171
Profit Before Tax	£2,633	£2,773	£3,018	£3,269	£3,581	£15,274
Profit After Tax	£2,133	£2,246	£2,444	£2,648	£2,900	£12,372
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£8,258	£8,585	£12,755	£14,514	£15,479	£59,592
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	15%	16%	24%	27%	29%	111%

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