Terraced BD5 3 beds 1 bath

Silverdale Road, Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£35,800First Year

Profit From Rental Income

After 5 Years

£13,039

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£31,300

↗ 27%After 5 Years

Return On Investment

124%

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	£8,880	£9,013	£9,239	£9,469	£9,754	£46,355
Total Expenses	£5,990	£6,015	£6,048	£6,082	£6,122	£30,258
Profit Before Tax	£2,890	£2,998	£3,190	£3,387	£3,632	£16,097
Profit After Tax	£2,341	£2,428	£2,584	£2,743	£2,942	£13,039
Change In Property Value	£4,060	£4,202	£6,834	£7,866	£8,338	£31,300
Net Return	£6,401	£6,631	£9,418	£10,609	£11,280	£44,339
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	19%	26%	30%	32%	124%

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