Semi Detached
BD9
3 beds
1 bath
Woodland Crescent, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£21,703
↗ 36%After 5 Years
Change In Property Value
£57,646
↗ 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 | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £8,255 | £8,287 | £8,318 | £8,362 | £8,408 | £41,630 |
| Profit Before Tax | £4,945 | £5,111 | £5,281 | £5,577 | £5,880 | £26,794 |
| Profit After Tax | £4,005 | £4,140 | £4,278 | £4,517 | £4,763 | £21,703 |
| Change In Property Value | £7,000 | £11,385 | £13,103 | £13,889 | £12,269 | £57,646 |
| Net Return | £11,005 | £15,525 | £17,381 | £18,407 | £17,032 | £79,349 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 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