Terraced BD7 1 bed 1 bath

Knights Fold, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£7,708

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£20,237

↗ 27%After 5 Years

Return On Investment

119%

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	£5,748	£5,834	£5,980	£6,130	£6,313	£30,005
Total Expenses	£4,050	£4,071	£4,096	£4,122	£4,151	£20,489
Profit Before Tax	£1,698	£1,764	£1,884	£2,008	£2,163	£9,516
Profit After Tax	£1,375	£1,429	£1,526	£1,626	£1,752	£7,708
Change In Property Value	£2,625	£2,717	£4,419	£5,086	£5,391	£20,237
Net Return	£4,000	£4,145	£5,945	£6,712	£7,143	£27,945
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	18%	25%	29%	30%	119%

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