Terraced
BD2
1 bed
1 bath
Higher Intake Road, Fagley, Bradford BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£15,263
↗ 47%After 5 Years
Change In Property Value
£28,332
↗ 27%After 5 Years
Return On Investment
134%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £5,566 | £5,591 | £5,624 | £5,659 | £5,698 | £28,138 |
| Profit Before Tax | £3,434 | £3,544 | £3,739 | £3,939 | £4,187 | £18,843 |
| Profit After Tax | £2,782 | £2,871 | £3,029 | £3,190 | £3,392 | £15,263 |
| Change In Property Value | £3,675 | £3,804 | £6,186 | £7,120 | £7,547 | £28,332 |
| Net Return | £6,457 | £6,674 | £9,215 | £10,310 | £10,939 | £43,595 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 20% | 21% | 28% | 32% | 34% | 134% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change