Terraced
BD15
3 beds
1 bath
Hornbeam Close, Sandy Lane, Bradford BD15
Yorkshire and The Humber, England · BD15
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£22,894
↗ 36%After 5 Years
Change In Property Value
£60,529
↗ 29%After 5 Years
Return On Investment
130%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £8,643 | £8,676 | £8,707 | £8,754 | £8,801 | £43,581 |
| Profit Before Tax | £5,217 | £5,392 | £5,572 | £5,882 | £6,201 | £28,264 |
| Profit After Tax | £4,226 | £4,367 | £4,513 | £4,765 | £5,023 | £22,894 |
| Change In Property Value | £7,350 | £11,954 | £13,758 | £14,584 | £12,882 | £60,529 |
| Net Return | £11,576 | £16,322 | £18,271 | £19,348 | £17,905 | £83,422 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 18% | 26% | 29% | 30% | 28% | 130% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change