Terraced BD5 3 beds 1 bath

Woodroyd Terrace, Bradford, West Yorkshire BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£48,700First Year

Profit From Rental Income

After 5 Years

£12,888

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£42,903

↗ 27%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£11,086	£11,363	£11,704	£55,626
Total Expenses	£7,874	£7,901	£7,939	£7,978	£8,023	£39,715
Profit Before Tax	£2,782	£2,914	£3,147	£3,386	£3,682	£15,911
Profit After Tax	£2,253	£2,361	£2,549	£2,742	£2,982	£12,888
Change In Property Value	£5,565	£5,760	£9,368	£10,782	£11,428	£42,903
Net Return	£7,818	£8,120	£11,917	£13,524	£14,411	£55,790
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	115%

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