Terraced BD17 2 beds 1 bath

Milner Road, Baildon, Shipley BD17

Yorkshire and The Humber, England · BD17

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,627

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 27%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,498	£11,786	£12,139	£57,693
Total Expenses	£8,350	£8,378	£8,417	£8,457	£8,503	£42,104
Profit Before Tax	£2,702	£2,840	£3,081	£3,329	£3,637	£15,589
Profit After Tax	£2,189	£2,300	£2,496	£2,697	£2,946	£12,627
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£8,139	£8,458	£12,512	£14,224	£15,165	£58,498
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%

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