Terraced
BD10
4 beds
1 bath
Old Park Road, Bradford, West Yorkshire BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£17,953
↗ 31%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £9,368 | £9,399 | £9,444 | £9,489 | £9,543 | £47,243 |
| Profit Before Tax | £3,928 | £4,096 | £4,389 | £4,689 | £5,061 | £22,164 |
| Profit After Tax | £3,182 | £3,318 | £3,555 | £3,798 | £4,100 | £17,953 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £9,832 | £10,201 | £14,749 | £16,682 | £17,756 | £69,220 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change