Terraced BD7 6 beds 3 baths

Ashgrove, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£51,512

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£110,629

↗ 27%After 5 Years

Return On Investment

123%

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	£31,404	£31,875	£32,672	£33,489	£34,493	£163,933
Total Expenses	£19,907	£19,966	£20,056	£20,149	£20,260	£100,338
Profit Before Tax	£11,497	£11,909	£12,616	£13,340	£14,233	£63,595
Profit After Tax	£9,312	£9,647	£10,219	£10,805	£11,529	£51,512
Change In Property Value	£14,350	£14,852	£24,156	£27,802	£29,470	£110,629
Net Return	£23,662	£24,499	£34,375	£38,607	£40,999	£162,142
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	18%	19%	26%	29%	31%	123%

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