Terraced BD11 2 beds 1 bath

Kingsley Drive, Birkenshaw, Bradford, West Yorkshire BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,768

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,172

↗ 27%After 5 Years

Return On Investment

112%

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	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£7,888	£7,916	£7,953	£7,991	£8,035	£39,782
Profit Before Tax	£2,516	£2,645	£2,871	£3,104	£3,393	£14,528
Profit After Tax	£2,038	£2,142	£2,326	£2,514	£2,748	£11,768
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£7,638	£7,938	£11,753	£13,364	£14,249	£54,941
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%

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