Terraced BD3 2 beds 1 bath

Stanacre Place, Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£10,960

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£26,969

↗ 27%After 5 Years

Return On Investment

122%

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	£7,656	£7,771	£7,965	£8,164	£8,409	£39,965
Total Expenses	£5,231	£5,254	£5,284	£5,315	£5,350	£26,435
Profit Before Tax	£2,425	£2,517	£2,681	£2,849	£3,059	£13,530
Profit After Tax	£1,964	£2,039	£2,171	£2,308	£2,478	£10,960
Change In Property Value	£3,498	£3,621	£5,889	£6,777	£7,184	£26,969
Net Return	£5,462	£5,659	£8,060	£9,085	£9,662	£37,929
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	18%	26%	29%	31%	122%

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