Semi Detached
BD10
4 beds
2 baths
Apperley Road, Idle, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£42,837
↗ 41%After 5 Years
Change In Property Value
£96,557
↗ 29%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,448 | £23,800 | £24,157 | £24,761 | £25,380 | £121,545 |
| Total Expenses | £13,623 | £13,671 | £13,717 | £13,788 | £13,860 | £68,660 |
| Profit Before Tax | £9,825 | £10,129 | £10,440 | £10,973 | £11,519 | £52,885 |
| Profit After Tax | £7,958 | £8,204 | £8,456 | £8,888 | £9,331 | £42,837 |
| Change In Property Value | £11,725 | £19,070 | £21,948 | £23,265 | £20,550 | £96,557 |
| Net Return | £19,683 | £27,274 | £30,404 | £32,152 | £29,881 | £139,394 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 29% | 30% | 28% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change