Terraced
BD3
2 beds
1 bath
Parratt Row, Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£24,985First YearProfit From Rental Income
£6,638
↗ 27%After 5 Years
Change In Property Value
£21,573
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,676 | £5,761 | £5,905 | £6,053 | £6,234 | £29,629 |
| Total Expenses | £4,240 | £4,260 | £4,285 | £4,311 | £4,339 | £21,434 |
| Profit Before Tax | £1,436 | £1,502 | £1,620 | £1,742 | £1,895 | £8,196 |
| Profit After Tax | £1,163 | £1,216 | £1,313 | £1,411 | £1,535 | £6,638 |
| Change In Property Value | £2,798 | £2,896 | £4,710 | £5,421 | £5,747 | £21,573 |
| Net Return | £3,962 | £4,112 | £6,023 | £6,833 | £7,282 | £28,211 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change