Terraced
BD5
3 beds
1 bath
Hastings Street Bradford BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£9,538
↗ 32%After 5 Years
Change In Property Value
£27,382
↗ 29%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,360 | £6,455 | £6,552 | £6,716 | £6,884 | £32,968 |
| Total Expenses | £4,193 | £4,215 | £4,235 | £4,261 | £4,289 | £21,192 |
| Profit Before Tax | £2,167 | £2,241 | £2,318 | £2,455 | £2,595 | £11,775 |
| Profit After Tax | £1,756 | £1,815 | £1,877 | £1,988 | £2,102 | £9,538 |
| Change In Property Value | £3,325 | £5,408 | £6,224 | £6,597 | £5,828 | £27,382 |
| Net Return | £5,081 | £7,223 | £8,101 | £8,586 | £7,930 | £36,920 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 27% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change