Terraced
BD12
4 beds
2 baths
Carr Lane, Low Moor, Bradford BD12
Yorkshire and The Humber, England · BD12
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£54,877
↗ 38%After 5 Years
Change In Property Value
£129,704
↗ 29%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,600 | £31,059 | £31,525 | £32,313 | £33,121 | £158,618 |
| Total Expenses | £18,039 | £18,097 | £18,154 | £18,243 | £18,335 | £90,868 |
| Profit Before Tax | £12,561 | £12,962 | £13,371 | £14,070 | £14,786 | £67,750 |
| Profit After Tax | £10,175 | £10,499 | £10,830 | £11,396 | £11,977 | £54,877 |
| Change In Property Value | £15,750 | £25,616 | £29,482 | £31,251 | £27,605 | £129,704 |
| Net Return | £25,925 | £36,115 | £40,312 | £42,647 | £39,582 | £184,581 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 18% | 25% | 28% | 29% | 27% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change