Terraced BD8 3 beds 1 bath

Dalton Terrace, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£14,241

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 27%After 5 Years

Return On Investment

125%

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	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£6,417	£6,443	£6,478	£6,514	£6,555	£32,406
Profit Before Tax	£3,159	£3,277	£3,485	£3,698	£3,963	£17,582
Profit After Tax	£2,559	£2,654	£2,823	£2,995	£3,210	£14,241
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£6,934	£7,182	£10,187	£11,471	£12,195	£47,970
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	19%	26%	30%	32%	125%

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