Detached
BD18
4 beds
3 baths
Westfield Lane, Wrose, Shipley BD18
Yorkshire and The Humber, England · BD18
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£48,100
↗ 31%After 5 Years
Change In Property Value
£128,168
↗ 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 | £33,252 | £33,751 | £34,595 | £35,459 | £36,523 | £173,580 |
| Total Expenses | £22,671 | £22,732 | £22,827 | £22,925 | £23,042 | £114,197 |
| Profit Before Tax | £10,581 | £11,019 | £11,767 | £12,535 | £13,481 | £59,383 |
| Profit After Tax | £8,571 | £8,925 | £9,531 | £10,153 | £10,920 | £48,100 |
| Change In Property Value | £16,625 | £17,207 | £27,986 | £32,209 | £34,142 | £128,168 |
| Net Return | £25,196 | £26,132 | £37,517 | £42,362 | £45,062 | £176,269 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 17% | 24% | 27% | 29% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change