Semi Detached BD8 4 beds 1 bath

Upper Woodlands Road, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£86,497First Year

Profit From Rental Income

After 5 Years

£18,151

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£75,550

↗ 27%After 5 Years

Return On Investment

108%

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	£17,148	£17,405	£17,840	£18,286	£18,835	£89,515
Total Expenses	£13,324	£13,361	£13,415	£13,471	£13,536	£67,106
Profit Before Tax	£3,824	£4,044	£4,425	£4,816	£5,299	£22,409
Profit After Tax	£3,098	£3,276	£3,584	£3,901	£4,292	£18,151
Change In Property Value	£9,800	£10,143	£16,497	£18,986	£20,125	£75,550
Net Return	£12,898	£13,419	£20,081	£22,887	£24,417	£93,701
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	16%	23%	26%	28%	108%

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