Terraced BD5 3 beds 1 bath

Marsh Street, Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£8,724

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£31,030

↗ 27%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,820	£8,015	£8,215	£8,462	£40,216
Total Expenses	£5,833	£5,856	£5,886	£5,917	£5,953	£29,446
Profit Before Tax	£1,871	£1,963	£2,129	£2,298	£2,509	£10,770
Profit After Tax	£1,515	£1,590	£1,724	£1,861	£2,032	£8,724
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£5,540	£5,756	£8,500	£9,659	£10,298	£39,754
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	24%	27%	29%	112%

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