Terraced
BD2
1 bed
1 bath
Quarry Place, Bradford BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£19,750First YearProfit From Rental Income
£4,967
↗ 25%After 5 Years
Change In Property Value
£16,864
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,682 | £4,799 | £4,943 | £23,491 |
| Total Expenses | £3,430 | £3,448 | £3,470 | £3,493 | £3,518 | £17,358 |
| Profit Before Tax | £1,070 | £1,120 | £1,212 | £1,306 | £1,425 | £6,132 |
| Profit After Tax | £867 | £907 | £981 | £1,058 | £1,154 | £4,967 |
| Change In Property Value | £2,188 | £2,264 | £3,682 | £4,238 | £4,492 | £16,864 |
| Net Return | £3,054 | £3,171 | £4,664 | £5,296 | £5,646 | £21,831 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change