Semi Detached
BD4
3 beds
1 bath
Dorchester Crescent, Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£13,192
↗ 29%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,774 | £11,043 | £11,375 | £54,060 |
| Total Expenses | £7,487 | £7,514 | £7,551 | £7,589 | £7,633 | £37,773 |
| Profit Before Tax | £2,869 | £2,997 | £3,223 | £3,455 | £3,742 | £16,287 |
| Profit After Tax | £2,324 | £2,428 | £2,611 | £2,798 | £3,031 | £13,192 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £7,574 | £7,862 | £11,448 | £12,970 | £13,813 | £53,666 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change