Semi Detached
BD5
3 beds
1 bath
Aston Road, Bradford BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£18,765
↗ 36%After 5 Years
Change In Property Value
£48,999
↗ 29%After 5 Years
Return On Investment
130%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,388 | £11,559 | £11,732 | £12,026 | £12,326 | £59,031 |
| Total Expenses | £7,109 | £7,138 | £7,166 | £7,206 | £7,246 | £35,864 |
| Profit Before Tax | £4,279 | £4,421 | £4,566 | £4,820 | £5,080 | £23,167 |
| Profit After Tax | £3,466 | £3,581 | £3,699 | £3,904 | £4,115 | £18,765 |
| Change In Property Value | £5,950 | £9,677 | £11,138 | £11,806 | £10,429 | £48,999 |
| Net Return | £9,416 | £13,258 | £14,836 | £15,710 | £14,543 | £67,764 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 18% | 25% | 29% | 30% | 28% | 130% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change