Terraced
BD7
6 beds
3 baths
Ashgrove, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£54,916
↗ 40%After 5 Years
Change In Property Value
£122,498
↗ 29%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,748 | £30,194 | £30,647 | £31,413 | £32,199 | £154,201 |
| Total Expenses | £17,149 | £17,206 | £17,262 | £17,349 | £17,438 | £86,404 |
| Profit Before Tax | £12,599 | £12,988 | £13,385 | £14,064 | £14,761 | £67,797 |
| Profit After Tax | £10,205 | £10,520 | £10,842 | £11,392 | £11,956 | £54,916 |
| Change In Property Value | £14,875 | £24,193 | £27,844 | £29,515 | £26,071 | £122,498 |
| Net Return | £25,080 | £34,713 | £38,686 | £40,907 | £38,027 | £177,414 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change