Terraced
BD2
2 beds
1 bath
Vernon Place, Bradford BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£16,314
↗ 41%After 5 Years
Change In Property Value
£37,470
↗ 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 | £9,360 | £9,500 | £9,643 | £9,884 | £10,131 | £48,518 |
| Total Expenses | £5,619 | £5,645 | £5,670 | £5,704 | £5,740 | £28,378 |
| Profit Before Tax | £3,741 | £3,855 | £3,973 | £4,180 | £4,391 | £20,140 |
| Profit After Tax | £3,030 | £3,123 | £3,218 | £3,385 | £3,557 | £16,314 |
| Change In Property Value | £4,550 | £7,400 | £8,517 | £9,028 | £7,975 | £37,470 |
| Net Return | £7,580 | £10,523 | £11,735 | £12,414 | £11,532 | £53,784 |
| 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