Terraced BD3 3 beds 1 bath

Sandford Road, Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£7,197

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£22,935

↗ 27%After 5 Years

Return On Investment

114%

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	£6,036	£6,127	£6,280	£6,437	£6,630	£31,509
Total Expenses	£4,476	£4,497	£4,523	£4,549	£4,579	£22,624
Profit Before Tax	£1,560	£1,630	£1,757	£1,887	£2,051	£8,885
Profit After Tax	£1,264	£1,320	£1,423	£1,529	£1,661	£7,197
Change In Property Value	£2,975	£3,079	£5,008	£5,764	£6,110	£22,935
Net Return	£4,239	£4,399	£6,431	£7,293	£7,771	£30,132
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	29%	114%

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