Terraced BD5 3 beds 1 bath

Hastings Street Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£6,823

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£25,634

↗ 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	£6,360	£6,455	£6,617	£6,782	£6,986	£33,200
Total Expenses	£4,905	£4,926	£4,953	£4,981	£5,012	£24,776
Profit Before Tax	£1,455	£1,529	£1,664	£1,802	£1,974	£8,424
Profit After Tax	£1,178	£1,239	£1,348	£1,459	£1,599	£6,823
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£4,503	£4,680	£6,945	£7,901	£8,427	£32,457
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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