Terraced
BD9
4 beds
1 bath
Bonn Road, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£10,984
↗ 32%After 5 Years
Change In Property Value
£31,705
↗ 29%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,260 | £7,369 | £7,479 | £7,666 | £7,858 | £37,633 |
| Total Expenses | £4,765 | £4,789 | £4,810 | £4,839 | £4,869 | £24,072 |
| Profit Before Tax | £2,495 | £2,580 | £2,669 | £2,827 | £2,989 | £13,561 |
| Profit After Tax | £2,021 | £2,090 | £2,162 | £2,290 | £2,421 | £10,984 |
| Change In Property Value | £3,850 | £6,262 | £7,207 | £7,639 | £6,748 | £31,705 |
| Net Return | £5,871 | £8,352 | £9,369 | £9,929 | £9,169 | £42,690 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 25% | 28% | 29% | 27% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change