Terraced
BD9
5 beds
3 baths
Keighley Road, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£19,321
↗ 35%After 5 Years
Change In Property Value
£51,882
↗ 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 | £11,880 | £12,058 | £12,239 | £12,545 | £12,859 | £61,581 |
| Total Expenses | £7,480 | £7,510 | £7,538 | £7,579 | £7,621 | £37,728 |
| Profit Before Tax | £4,401 | £4,548 | £4,701 | £4,966 | £5,237 | £23,853 |
| Profit After Tax | £3,564 | £3,684 | £3,808 | £4,022 | £4,242 | £19,321 |
| Change In Property Value | £6,300 | £10,247 | £11,793 | £12,500 | £11,042 | £51,882 |
| Net Return | £9,864 | £13,931 | £15,601 | £16,523 | £15,284 | £71,203 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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