Detached
BD10
1 bed
1 bath
Apperley Road, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£13,219
↗ 30%After 5 Years
Change In Property Value
£39,125
↗ 27%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,152 | £10,304 | £10,562 | £10,826 | £11,151 | £52,995 |
| Total Expenses | £7,268 | £7,295 | £7,331 | £7,369 | £7,412 | £36,675 |
| Profit Before Tax | £2,884 | £3,009 | £3,231 | £3,457 | £3,739 | £16,320 |
| Profit After Tax | £2,336 | £2,438 | £2,617 | £2,800 | £3,029 | £13,219 |
| Change In Property Value | £5,075 | £5,253 | £8,543 | £9,832 | £10,422 | £39,125 |
| Net Return | £7,411 | £7,690 | £11,160 | £12,633 | £13,451 | £52,344 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change