Terraced
BD2
1 bed
1 bath
Mount Avenue, Eccleshill, Bradford BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£11,483
↗ 31%After 5 Years
Change In Property Value
£32,379
↗ 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 | £8,640 | £8,770 | £8,989 | £9,214 | £9,490 | £45,102 |
| Total Expenses | £6,125 | £6,149 | £6,182 | £6,216 | £6,254 | £30,926 |
| Profit Before Tax | £2,515 | £2,620 | £2,807 | £2,998 | £3,236 | £14,176 |
| Profit After Tax | £2,037 | £2,122 | £2,273 | £2,428 | £2,621 | £11,483 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £6,237 | £6,469 | £9,344 | £10,565 | £11,246 | £43,862 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 30% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change