Terraced
BD12
2 beds
1 bath
Worthing Head Road, Wyke, Bradford BD12
Yorkshire and The Humber, England · BD12
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£8,660
↗ 25%After 5 Years
Change In Property Value
£29,681
↗ 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 | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £5,612 | £5,635 | £5,664 | £5,695 | £5,729 | £28,335 |
| Profit Before Tax | £1,864 | £1,954 | £2,114 | £2,278 | £2,482 | £10,691 |
| Profit After Tax | £1,510 | £1,582 | £1,712 | £1,845 | £2,011 | £8,660 |
| Change In Property Value | £3,850 | £3,985 | £6,481 | £7,459 | £7,906 | £29,681 |
| Net Return | £5,360 | £5,567 | £8,193 | £9,304 | £9,917 | £38,341 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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