Terraced BD10 2 beds 1 bath

Walter Street, Bradford, West Yorkshire BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£9,007

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£28,332

↗ 27%After 5 Years

Return On Investment

115%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,356	£7,466	£7,653	£7,844	£8,080	£38,399
Total Expenses	£5,401	£5,424	£5,453	£5,484	£5,518	£27,280
Profit Before Tax	£1,955	£2,042	£2,200	£2,361	£2,562	£11,119
Profit After Tax	£1,583	£1,654	£1,782	£1,912	£2,075	£9,007
Change In Property Value	£3,675	£3,804	£6,186	£7,120	£7,547	£28,332
Net Return	£5,258	£5,458	£7,968	£9,032	£9,622	£37,338
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change