Terraced
BD4
2 beds
1 bath
Holme Lane, Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£9,592
↗ 27%After 5 Years
Change In Property Value
£31,030
↗ 27%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,932 | £8,051 | £8,252 | £8,459 | £8,712 | £41,406 |
| Total Expenses | £5,856 | £5,879 | £5,910 | £5,942 | £5,978 | £29,565 |
| Profit Before Tax | £2,076 | £2,172 | £2,342 | £2,517 | £2,735 | £11,842 |
| Profit After Tax | £1,682 | £1,759 | £1,897 | £2,039 | £2,215 | £9,592 |
| Change In Property Value | £4,025 | £4,166 | £6,775 | £7,798 | £8,266 | £31,030 |
| Net Return | £5,707 | £5,925 | £8,673 | £9,837 | £10,481 | £40,622 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change