Semi Detached
BD18
3 beds
1 bath
Wrose Road, Wrose, Bradford BD18
Yorkshire and The Humber, England · BD18
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£16,919
↗ 31%After 5 Years
Change In Property Value
£48,556
↗ 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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £8,900 | £8,930 | £8,973 | £9,016 | £9,067 | £44,886 |
| Profit Before Tax | £3,700 | £3,859 | £4,136 | £4,420 | £4,772 | £20,888 |
| Profit After Tax | £2,997 | £3,126 | £3,350 | £3,580 | £3,865 | £16,919 |
| Change In Property Value | £6,298 | £6,519 | £10,602 | £12,202 | £12,934 | £48,556 |
| Net Return | £9,296 | £9,645 | £13,952 | £15,782 | £16,800 | £65,475 |
| 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