Terraced
BD4
3 beds
1 bath
Paley Road, East Bowling, Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£7,554
↗ 26%After 5 Years
Change In Property Value
£25,634
↗ 27%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,552 | £6,650 | £6,817 | £6,987 | £7,197 | £34,202 |
| Total Expenses | £4,924 | £4,946 | £4,973 | £5,001 | £5,033 | £24,877 |
| Profit Before Tax | £1,628 | £1,705 | £1,844 | £1,986 | £2,164 | £9,326 |
| Profit After Tax | £1,318 | £1,381 | £1,493 | £1,609 | £1,753 | £7,554 |
| Change In Property Value | £3,325 | £3,441 | £5,597 | £6,442 | £6,828 | £25,634 |
| Net Return | £4,643 | £4,822 | £7,090 | £8,050 | £8,581 | £33,187 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change