Terraced BD7 5 beds 2 baths

Hollingwood Lane, Great Horton, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£27,466

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£75,552

↗ 27%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£13,569	£13,609	£13,670	£13,732	£13,805	£68,385
Profit Before Tax	£6,027	£6,280	£6,717	£7,165	£7,719	£33,909
Profit After Tax	£4,882	£5,087	£5,441	£5,804	£6,252	£27,466
Change In Property Value	£9,800	£10,143	£16,497	£18,986	£20,126	£75,552
Net Return	£14,682	£15,230	£21,938	£24,790	£26,378	£103,018
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	25%	29%	30%	119%

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