Terraced BD8 6 beds 3 baths

Whites View, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£28,454

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£80,948

↗ 27%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,700	£21,010	£21,536	£22,074	£22,736	£108,057
Total Expenses	£14,473	£14,515	£14,578	£14,643	£14,720	£72,929
Profit Before Tax	£6,228	£6,495	£6,957	£7,431	£8,016	£35,128
Profit After Tax	£5,044	£5,261	£5,636	£6,019	£6,493	£28,454
Change In Property Value	£10,500	£10,868	£17,675	£20,343	£21,563	£80,948
Net Return	£15,544	£16,129	£23,311	£26,362	£28,056	£109,402
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	28%	30%	117%

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