Terraced
BD2
2 beds
1 bath
Moorside Road Bradford, West Yorkshire BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£15,605
↗ 41%After 5 Years
Change In Property Value
£36,029
↗ 29%After 5 Years
Return On Investment
134%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £5,422 | £5,448 | £5,472 | £5,505 | £5,540 | £27,387 |
| Profit Before Tax | £3,578 | £3,687 | £3,800 | £3,998 | £4,202 | £19,265 |
| Profit After Tax | £2,898 | £2,987 | £3,078 | £3,239 | £3,403 | £15,605 |
| Change In Property Value | £4,375 | £7,116 | £8,189 | £8,681 | £7,668 | £36,029 |
| Net Return | £7,273 | £10,102 | £11,268 | £11,919 | £11,071 | £51,634 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 134% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change