Terraced BD2 1 bed 1 bath

Junction Terrace, Bradford BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£9,216

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£26,983

↗ 27%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£5,188	£5,210	£5,239	£5,269	£5,302	£26,207
Profit Before Tax	£2,013	£2,098	£2,252	£2,409	£2,606	£11,378
Profit After Tax	£1,630	£1,700	£1,824	£1,952	£2,111	£9,216
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£5,130	£5,322	£7,716	£8,733	£9,299	£36,199
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	28%	30%	117%

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