Terraced
BD5
2 beds
1 bath
Bradford BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£30,850First YearProfit From Rental Income
£13,863
↗ 45%After 5 Years
Change In Property Value
£26,848
↗ 27%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £5,288 | £5,312 | £5,344 | £5,377 | £5,414 | £26,734 |
| Profit Before Tax | £3,112 | £3,214 | £3,395 | £3,581 | £3,812 | £17,115 |
| Profit After Tax | £2,521 | £2,604 | £2,750 | £2,901 | £3,088 | £13,863 |
| Change In Property Value | £3,483 | £3,604 | £5,862 | £6,747 | £7,152 | £26,848 |
| Net Return | £6,003 | £6,208 | £8,612 | £9,648 | £10,240 | £40,711 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 19% | 20% | 28% | 31% | 33% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change