Terraced BD6 2 beds 1 bath

Scott Street, Bradford BD6

Yorkshire and The Humber, England · BD6

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£10,652

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 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	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£6,542	£6,567	£6,600	£6,634	£6,673	£33,016
Profit Before Tax	£2,302	£2,410	£2,601	£2,797	£3,041	£13,151
Profit After Tax	£1,864	£1,952	£2,107	£2,266	£2,463	£10,652
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£6,414	£6,661	£9,766	£11,081	£11,807	£45,730
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	30%	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