Terraced
BD4
2 beds
1 bath
Paley Terrace, Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£10,113
↗ 27%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,280 | £8,404 | £8,614 | £8,830 | £9,095 | £43,223 |
| Total Expenses | £6,089 | £6,113 | £6,145 | £6,177 | £6,214 | £30,738 |
| Profit Before Tax | £2,191 | £2,291 | £2,470 | £2,652 | £2,880 | £12,485 |
| Profit After Tax | £1,775 | £1,856 | £2,000 | £2,149 | £2,333 | £10,113 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £5,975 | £6,203 | £9,070 | £10,286 | £10,958 | £42,492 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change