Terraced BD3 4 beds 1 bath

Leeds Old Road Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£12,113

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

118%

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	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£6,581	£6,606	£6,640	£6,675	£6,715	£33,217
Profit Before Tax	£2,647	£2,761	£2,961	£3,166	£3,421	£14,955
Profit After Tax	£2,144	£2,236	£2,398	£2,564	£2,771	£12,113
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£6,694	£6,945	£10,057	£11,379	£12,115	£47,191
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	28%	30%	118%

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