Terraced BD5 3 beds 1 bath

Winnard Row, Off Birch Lane, Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£14,856

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

115%

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	£12,060	£12,241	£12,547	£12,861	£13,246	£62,955
Total Expenses	£8,848	£8,877	£8,918	£8,961	£9,010	£44,614
Profit Before Tax	£3,213	£3,364	£3,628	£3,900	£4,236	£18,341
Profit After Tax	£2,602	£2,725	£2,939	£3,159	£3,431	£14,856
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£8,902	£9,245	£13,544	£15,364	£16,369	£63,425
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	25%	28%	30%	115%

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