Detached BD18 5 beds 3 baths

Westfield Lane, Wrose, Shipley BD18

Yorkshire and The Humber, England · BD18

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£50,229

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£133,565

↗ 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	£34,656	£35,176	£36,055	£36,957	£38,065	£180,909
Total Expenses	£23,605	£23,668	£23,767	£23,868	£23,990	£118,897
Profit Before Tax	£11,051	£11,508	£12,288	£13,089	£14,076	£62,012
Profit After Tax	£8,952	£9,321	£9,954	£10,602	£11,401	£50,229
Change In Property Value	£17,325	£17,931	£29,164	£33,565	£35,579	£133,565
Net Return	£26,277	£27,253	£39,118	£44,167	£46,981	£183,794
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	17%	24%	27%	29%	114%

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