Terraced BD6 2 beds 1 bath

Bunting Drive, Bradford BD6

Yorkshire and The Humber, England · BD6

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£16,016

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

117%

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	£12,576	£12,765	£13,084	£13,411	£13,813	£65,648
Total Expenses	£9,097	£9,128	£9,170	£9,214	£9,265	£45,875
Profit Before Tax	£3,479	£3,637	£3,913	£4,197	£4,548	£19,773
Profit After Tax	£2,818	£2,946	£3,170	£3,399	£3,684	£16,016
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£9,293	£9,647	£14,069	£15,944	£16,981	£65,935
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	117%

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