Terraced BD8 4 beds 1 bath

Willow Street, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£40,150First Year

Profit From Rental Income

After 5 Years

£11,165

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£35,213

↗ 27%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£6,578	£6,603	£6,636	£6,671	£6,710	£33,197
Profit Before Tax	£2,422	£2,532	£2,727	£2,927	£3,175	£13,784
Profit After Tax	£1,962	£2,051	£2,209	£2,371	£2,572	£11,165
Change In Property Value	£4,568	£4,727	£7,689	£8,849	£9,380	£35,213
Net Return	£6,530	£6,779	£9,898	£11,220	£11,952	£46,378
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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