Terraced BD2 2 beds 1 bath

Westgate, Eccleshill, Bradford BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£18,772

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 27%After 5 Years

Return On Investment

132%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£7,195	£7,223	£7,263	£7,303	£7,351	£36,334
Profit Before Tax	£4,206	£4,348	£4,598	£4,853	£5,171	£23,175
Profit After Tax	£3,406	£3,522	£3,724	£3,931	£4,188	£18,772
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£8,306	£8,593	£11,972	£13,424	£14,251	£56,548
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	19%	20%	28%	31%	33%	132%

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