Detached
BD10
1 bed
1 bath
Greenfield Lane, Idle, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£7,406
↗ 26%After 5 Years
Change In Property Value
£24,271
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £4,699 | £4,720 | £4,746 | £4,774 | £4,805 | £23,743 |
| Profit Before Tax | £1,601 | £1,675 | £1,808 | £1,944 | £2,115 | £9,144 |
| Profit After Tax | £1,297 | £1,357 | £1,464 | £1,575 | £1,713 | £7,406 |
| Change In Property Value | £3,148 | £3,258 | £5,300 | £6,099 | £6,465 | £24,271 |
| Net Return | £4,445 | £4,615 | £6,764 | £7,674 | £8,179 | £31,677 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change