Detached
BD18
2 beds
1 bath
Westfield Lane, Wrose, Shipley BD18
Yorkshire and The Humber, England · BD18
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£18,520
↗ 31%After 5 Years
Change In Property Value
£52,616
↗ 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 | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £9,602 | £9,634 | £9,680 | £9,726 | £9,780 | £48,423 |
| Profit Before Tax | £4,054 | £4,227 | £4,528 | £4,836 | £5,219 | £22,864 |
| Profit After Tax | £3,284 | £3,424 | £3,667 | £3,918 | £4,227 | £18,520 |
| Change In Property Value | £6,825 | £7,064 | £11,489 | £13,223 | £14,016 | £52,616 |
| Net Return | £10,109 | £10,487 | £15,156 | £17,140 | £18,243 | £71,136 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change