Terraced BD9 4 beds 1 bath

Westfield Road Heaton, Bradford BD9

Yorkshire and The Humber, England · BD9

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£14,171

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£8,830	£8,859	£8,900	£8,942	£8,990	£44,520
Profit Before Tax	£3,051	£3,199	£3,460	£3,727	£4,058	£17,495
Profit After Tax	£2,471	£2,591	£2,803	£3,019	£3,287	£14,171
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£8,771	£9,112	£13,408	£15,224	£16,225	£62,740
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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