Terraced
BD2
3 beds
1 bath
Harrogate Road, Bradford BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£11,352
↗ 38%After 5 Years
Change In Property Value
£27,382
↗ 29%After 5 Years
Return On Investment
131%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,840 | £6,943 | £7,047 | £7,223 | £7,403 | £35,456 |
| Total Expenses | £4,241 | £4,263 | £4,284 | £4,312 | £4,341 | £21,441 |
| Profit Before Tax | £2,599 | £2,679 | £2,763 | £2,911 | £3,063 | £14,015 |
| Profit After Tax | £2,105 | £2,170 | £2,238 | £2,358 | £2,481 | £11,352 |
| Change In Property Value | £3,325 | £5,408 | £6,224 | £6,597 | £5,828 | £27,382 |
| Net Return | £5,430 | £7,578 | £8,462 | £8,955 | £8,308 | £38,734 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 18% | 26% | 29% | 30% | 28% | 131% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change