Terraced BD4 2 beds 1 bath

Dawson Street, Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£6,037

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£21,586

↗ 27%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,520	£5,603	£5,743	£5,886	£6,063	£28,815
Total Expenses	£4,226	£4,246	£4,271	£4,296	£4,324	£21,362
Profit Before Tax	£1,294	£1,357	£1,472	£1,591	£1,739	£7,453
Profit After Tax	£1,048	£1,099	£1,193	£1,288	£1,408	£6,037
Change In Property Value	£2,800	£2,898	£4,713	£5,425	£5,750	£21,586
Net Return	£3,848	£3,997	£5,906	£6,713	£7,159	£27,623
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	15%	16%	24%	27%	29%	110%

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