Terraced BD8 2 beds 1 bath

St. Leonards Road, Bradford, West Yorkshire BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£11,630

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£36,427

↗ 27%After 5 Years

Return On Investment

116%

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	£9,312	£9,452	£9,688	£9,930	£10,228	£48,610
Total Expenses	£6,787	£6,813	£6,847	£6,882	£6,923	£34,252
Profit Before Tax	£2,525	£2,639	£2,841	£3,048	£3,305	£14,357
Profit After Tax	£2,045	£2,137	£2,301	£2,469	£2,677	£11,630
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£6,770	£7,028	£10,255	£11,623	£12,381	£48,056
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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