Terraced
BD3
6 beds
2 baths
Ventnor Street, Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£25,254
↗ 33%After 5 Years
Change In Property Value
£67,457
↗ 27%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,748 | £18,014 | £18,465 | £18,926 | £19,494 | £92,647 |
| Total Expenses | £12,194 | £12,232 | £12,287 | £12,345 | £12,412 | £61,469 |
| Profit Before Tax | £5,554 | £5,783 | £6,177 | £6,582 | £7,082 | £31,178 |
| Profit After Tax | £4,499 | £4,684 | £5,003 | £5,331 | £5,736 | £25,254 |
| Change In Property Value | £8,750 | £9,056 | £14,729 | £16,952 | £17,969 | £67,457 |
| Net Return | £13,249 | £13,740 | £19,733 | £22,283 | £23,706 | £92,711 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change