Terraced
BD10
3 beds
1 bath
Albion Road, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£65,498First YearProfit From Rental Income
£26,732
↗ 41%After 5 Years
Change In Property Value
£61,968
↗ 29%After 5 Years
Return On Investment
135%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,048 | £15,274 | £15,503 | £15,890 | £16,288 | £78,003 |
| Total Expenses | £8,922 | £8,957 | £8,990 | £9,040 | £9,090 | £45,000 |
| Profit Before Tax | £6,126 | £6,316 | £6,512 | £6,851 | £7,198 | £33,003 |
| Profit After Tax | £4,962 | £5,116 | £5,275 | £5,549 | £5,830 | £26,732 |
| Change In Property Value | £7,525 | £12,239 | £14,086 | £14,931 | £13,189 | £61,968 |
| Net Return | £12,487 | £17,355 | £19,360 | £20,480 | £19,019 | £88,700 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 30% | 31% | 29% | 135% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change