Terraced
BD10
1 bed
1 bath
High Street, Idle, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£10,626
↗ 36%After 5 Years
Change In Property Value
£27,382
↗ 29%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,648 | £6,748 | £6,849 | £7,020 | £7,196 | £34,460 |
| Total Expenses | £4,221 | £4,244 | £4,264 | £4,292 | £4,320 | £21,342 |
| Profit Before Tax | £2,427 | £2,504 | £2,585 | £2,728 | £2,876 | £13,119 |
| Profit After Tax | £1,966 | £2,028 | £2,094 | £2,210 | £2,329 | £10,626 |
| Change In Property Value | £3,325 | £5,408 | £6,224 | £6,597 | £5,828 | £27,382 |
| Net Return | £5,291 | £7,436 | £8,318 | £8,807 | £8,157 | £38,008 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change