Terraced
BD5
1 bed
1 bath
Park Lane, Bradford BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£7,298
↗ 24%After 5 Years
Change In Property Value
£26,983
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,696 | £6,796 | £6,966 | £7,141 | £7,355 | £34,954 |
| Total Expenses | £5,137 | £5,159 | £5,186 | £5,215 | £5,247 | £25,944 |
| Profit Before Tax | £1,559 | £1,638 | £1,780 | £1,926 | £2,108 | £9,010 |
| Profit After Tax | £1,263 | £1,327 | £1,442 | £1,560 | £1,707 | £7,298 |
| Change In Property Value | £3,500 | £3,623 | £5,892 | £6,781 | £7,188 | £26,983 |
| Net Return | £4,763 | £4,949 | £7,334 | £8,341 | £8,895 | £34,281 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change