Detached
BD12
2 beds
1 bath
Sal Royd Road, Low Moor, Bradford BD12
Yorkshire and The Humber, England · BD12
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£47,896
↗ 38%After 5 Years
Change In Property Value
£113,851
↗ 29%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,856 | £27,259 | £27,668 | £28,359 | £29,068 | £139,210 |
| Total Expenses | £15,895 | £15,948 | £15,999 | £16,078 | £16,160 | £80,079 |
| Profit Before Tax | £10,961 | £11,311 | £11,669 | £12,281 | £12,909 | £59,131 |
| Profit After Tax | £8,879 | £9,162 | £9,452 | £9,948 | £10,456 | £47,896 |
| Change In Property Value | £13,825 | £22,485 | £25,879 | £27,431 | £24,231 | £113,851 |
| Net Return | £22,704 | £31,648 | £35,331 | £37,379 | £34,687 | £161,748 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 18% | 25% | 28% | 29% | 27% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change