Terraced
BD3
1 bed
1 bath
Parratt Row, Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£24,985First YearProfit From Rental Income
£8,914
↗ 36%After 5 Years
Change In Property Value
£23,044
↗ 29%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,676 | £5,761 | £5,848 | £5,994 | £6,144 | £29,422 |
| Total Expenses | £3,640 | £3,661 | £3,680 | £3,705 | £3,731 | £18,416 |
| Profit Before Tax | £2,036 | £2,100 | £2,168 | £2,289 | £2,413 | £11,006 |
| Profit After Tax | £1,649 | £1,701 | £1,756 | £1,854 | £1,955 | £8,914 |
| Change In Property Value | £2,798 | £4,551 | £5,238 | £5,552 | £4,904 | £23,044 |
| Net Return | £4,447 | £6,252 | £6,994 | £7,406 | £6,859 | £31,959 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 27% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change