Terraced BD5 2 beds 1 bath

Greaves Street, Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£9,199

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 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	£8,040	£8,161	£8,365	£8,574	£8,831	£41,970
Total Expenses	£6,065	£6,089	£6,120	£6,152	£6,188	£30,613
Profit Before Tax	£1,975	£2,072	£2,245	£2,422	£2,643	£11,357
Profit After Tax	£1,600	£1,678	£1,818	£1,962	£2,141	£9,199
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£5,800	£6,025	£8,888	£10,099	£10,766	£41,579
Return From Rental Income (%)	4%	5%	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