Terraced
BD5
3 beds
1 bath
Silverdale Road, Bradford BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£35,800First YearProfit From Rental Income
£8,837
↗ 25%After 5 Years
Change In Property Value
£31,300
↗ 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 | £7,776 | £7,893 | £8,090 | £8,292 | £8,541 | £40,592 |
| Total Expenses | £5,880 | £5,903 | £5,934 | £5,965 | £6,000 | £29,681 |
| Profit Before Tax | £1,896 | £1,990 | £2,156 | £2,327 | £2,541 | £10,910 |
| Profit After Tax | £1,536 | £1,612 | £1,747 | £1,885 | £2,058 | £8,837 |
| Change In Property Value | £4,060 | £4,202 | £6,834 | £7,866 | £8,338 | £31,300 |
| Net Return | £5,596 | £5,814 | £8,581 | £9,751 | £10,396 | £40,137 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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