Terraced
BD6
3 beds
1 bath
St. Helena Road, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£14,982
↗ 36%After 5 Years
Change In Property Value
£38,911
↗ 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 | £9,180 | £9,318 | £9,457 | £9,694 | £9,936 | £47,585 |
| Total Expenses | £5,762 | £5,788 | £5,812 | £5,846 | £5,881 | £29,089 |
| Profit Before Tax | £3,418 | £3,530 | £3,645 | £3,848 | £4,055 | £18,496 |
| Profit After Tax | £2,769 | £2,859 | £2,953 | £3,117 | £3,285 | £14,982 |
| Change In Property Value | £4,725 | £7,685 | £8,845 | £9,375 | £8,281 | £38,911 |
| Net Return | £7,494 | £10,544 | £11,797 | £12,492 | £11,566 | £53,893 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 18% | 25% | 28% | 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