Terraced BD7 4 beds 3 baths

Arncliffe Terrace, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£70,750First Year

Profit From Rental Income

After 5 Years

£22,449

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£62,735

↗ 27%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,272	£16,516	£16,929	£17,352	£17,873	£84,942
Total Expenses	£11,352	£11,388	£11,440	£11,493	£11,556	£57,227
Profit Before Tax	£4,920	£5,129	£5,489	£5,859	£6,317	£27,715
Profit After Tax	£3,985	£4,154	£4,446	£4,746	£5,117	£22,449
Change In Property Value	£8,138	£8,422	£13,698	£15,765	£16,711	£62,735
Net Return	£12,123	£12,576	£18,145	£20,512	£21,828	£85,184
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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