Terraced BD18 4 beds 1 bath

Birklands Road, Shipley BD18

Yorkshire and The Humber, England · BD18

Initial Investment

First Year

£72,998First Year

Profit From Rental Income

After 5 Years

£23,254

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,757

↗ 27%After 5 Years

Return On Investment

121%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£11,702	£11,739	£11,792	£11,847	£11,911	£58,990
Profit Before Tax	£5,098	£5,313	£5,686	£6,069	£6,542	£28,709
Profit After Tax	£4,130	£4,304	£4,606	£4,916	£5,299	£23,254
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,757
Net Return	£12,529	£12,998	£18,746	£21,189	£22,549	£88,011
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	121%

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