Semi Detached
BD7
0 beds
1 bath
Great Horton Road, Great Horton, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£2,574
↗ 22%After 5 Years
Change In Property Value
£10,088
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,448 | £2,485 | £2,522 | £2,585 | £2,650 | £12,689 |
| Total Expenses | £1,871 | £1,887 | £1,901 | £1,918 | £1,935 | £9,512 |
| Profit Before Tax | £577 | £598 | £621 | £667 | £715 | £3,178 |
| Profit After Tax | £467 | £484 | £503 | £540 | £579 | £2,574 |
| Change In Property Value | £1,225 | £1,992 | £2,293 | £2,431 | £2,147 | £10,088 |
| Net Return | £1,692 | £2,476 | £2,796 | £2,971 | £2,726 | £12,662 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 22% | 24% | 26% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change