Detached
BD7
5 beds
3 baths
Brayshaw Drive, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£68,367
↗ 40%After 5 Years
Change In Property Value
£151,321
↗ 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 | £36,756 | £37,307 | £37,867 | £38,814 | £39,784 | £190,528 |
| Total Expenses | £21,067 | £21,135 | £21,201 | £21,306 | £21,414 | £106,124 |
| Profit Before Tax | £15,689 | £16,172 | £16,666 | £17,507 | £18,370 | £84,403 |
| Profit After Tax | £12,708 | £13,100 | £13,499 | £14,181 | £14,880 | £68,367 |
| Change In Property Value | £18,375 | £29,886 | £34,396 | £36,459 | £32,206 | £151,321 |
| Net Return | £31,083 | £42,985 | £47,895 | £50,640 | £47,085 | £219,688 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 18% | 25% | 28% | 29% | 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