Terraced BD3 3 beds 1 bath

Exmouth Place, Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£14,288

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£11,074	£11,351	£11,691	£55,563
Total Expenses	£7,516	£7,543	£7,581	£7,620	£7,664	£37,923
Profit Before Tax	£3,128	£3,261	£3,493	£3,731	£4,027	£17,640
Profit After Tax	£2,534	£2,641	£2,829	£3,022	£3,262	£14,288
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£7,784	£8,075	£11,667	£13,193	£14,043	£54,762
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	119%

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