Semi Detached
BD17
2 beds
1 bath
Otley Road, Baildon BD17
Yorkshire and The Humber, England · BD17
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£12,295
↗ 32%After 5 Years
Change In Property Value
£36,029
↗ 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 | £8,124 | £8,246 | £8,370 | £8,579 | £8,793 | £42,111 |
| Total Expenses | £5,334 | £5,359 | £5,382 | £5,413 | £5,445 | £26,933 |
| Profit Before Tax | £2,790 | £2,887 | £2,988 | £3,166 | £3,348 | £15,179 |
| Profit After Tax | £2,260 | £2,338 | £2,420 | £2,564 | £2,712 | £12,295 |
| Change In Property Value | £4,375 | £7,116 | £8,189 | £8,681 | £7,668 | £36,029 |
| Net Return | £6,635 | £9,454 | £10,610 | £11,245 | £10,380 | £48,324 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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