Terraced
BD14
3 beds
1 bath
Delph Grove, Clayton, Bradford BD14
Yorkshire and The Humber, England · BD14
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,280
↗ 31%After 5 Years
Change In Property Value
£51,882
↗ 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 | £11,340 | £11,510 | £11,683 | £11,975 | £12,274 | £58,782 |
| Total Expenses | £7,426 | £7,455 | £7,483 | £7,522 | £7,563 | £37,448 |
| Profit Before Tax | £3,915 | £4,055 | £4,200 | £4,453 | £4,711 | £21,334 |
| Profit After Tax | £3,171 | £3,285 | £3,402 | £3,607 | £3,816 | £17,280 |
| Change In Property Value | £6,300 | £10,247 | £11,793 | £12,500 | £11,042 | £51,882 |
| Net Return | £9,471 | £13,531 | £15,195 | £16,107 | £14,858 | £69,162 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 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