Terraced BD18 2 beds 1 bath

Caroline Street, Saltaire, Bradford, West Yorkshire BD18

Yorkshire and The Humber, England · BD18

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,211

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£62,060

↗ 27%After 5 Years

Return On Investment

120%

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	£16,104	£16,346	£16,754	£17,173	£17,688	£84,065
Total Expenses	£11,236	£11,271	£11,323	£11,376	£11,438	£56,644
Profit Before Tax	£4,868	£5,074	£5,431	£5,797	£6,250	£27,421
Profit After Tax	£3,943	£4,110	£4,399	£4,696	£5,063	£22,211
Change In Property Value	£8,050	£8,332	£13,551	£15,596	£16,532	£62,060
Net Return	£11,993	£12,442	£17,950	£20,292	£21,594	£84,272
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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