Terraced BD3 5 beds 4 baths

Leeds Old Road Bradford, West Yorkshire BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£39,482

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£102,535

↗ 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	£26,976	£27,381	£28,065	£28,767	£29,630	£140,818
Total Expenses	£18,274	£18,326	£18,405	£18,486	£18,583	£92,075
Profit Before Tax	£8,702	£9,055	£9,660	£10,280	£11,046	£48,743
Profit After Tax	£7,049	£7,334	£7,825	£8,327	£8,948	£39,482
Change In Property Value	£13,300	£13,766	£22,389	£25,767	£27,313	£102,535
Net Return	£20,349	£21,100	£30,213	£34,094	£36,261	£142,017
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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