Semi Detached
BD10
4 beds
2 baths
Apperley Road, Idle, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£33,287
↗ 31%After 5 Years
Change In Property Value
£90,392
↗ 27%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,448 | £23,800 | £24,395 | £25,005 | £25,755 | £122,402 |
| Total Expenses | £16,136 | £16,183 | £16,253 | £16,325 | £16,410 | £81,307 |
| Profit Before Tax | £7,312 | £7,617 | £8,142 | £8,680 | £9,344 | £41,095 |
| Profit After Tax | £5,923 | £6,170 | £6,595 | £7,031 | £7,569 | £33,287 |
| Change In Property Value | £11,725 | £12,135 | £19,737 | £22,716 | £24,079 | £90,392 |
| Net Return | £17,648 | £18,305 | £26,332 | £29,746 | £31,648 | £123,679 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change