Semi Detached
BD18
4 beds
3 baths
Westfield Lane, Wrose, Shipley BD18
Yorkshire and The Humber, England · BD18
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£40,150
↗ 31%After 5 Years
Change In Property Value
£107,931
↗ 27%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £19,170 | £19,223 | £19,305 | £19,389 | £19,489 | £96,575 |
| Profit Before Tax | £8,826 | £9,193 | £9,821 | £10,466 | £11,261 | £49,568 |
| Profit After Tax | £7,149 | £7,446 | £7,955 | £8,477 | £9,122 | £40,150 |
| Change In Property Value | £14,000 | £14,490 | £23,567 | £27,123 | £28,751 | £107,931 |
| Net Return | £21,149 | £21,936 | £31,522 | £35,601 | £37,872 | £148,081 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change