Semi Detached BD2 3 beds 1 bath

Tunwell Street, Bradford BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£25,646

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£66,108

↗ 27%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£11,984	£12,022	£12,078	£12,135	£12,202	£60,421
Profit Before Tax	£5,656	£5,882	£6,274	£6,676	£7,174	£31,662
Profit After Tax	£4,581	£4,765	£5,082	£5,408	£5,811	£25,646
Change In Property Value	£8,575	£8,875	£14,435	£16,613	£17,610	£66,108
Net Return	£13,156	£13,640	£19,517	£22,021	£23,420	£91,754
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	18%	18%	26%	30%	31%	123%

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