Terraced
BD5
3 beds
1 bath
Grain Street Bradford, West Yorkshire BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£10,150
↗ 25%After 5 Years
Change In Property Value
£35,078
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,712 | £8,843 | £9,064 | £9,290 | £9,569 | £45,478 |
| Total Expenses | £6,529 | £6,554 | £6,586 | £6,620 | £6,659 | £32,947 |
| Profit Before Tax | £2,183 | £2,289 | £2,477 | £2,670 | £2,911 | £12,530 |
| Profit After Tax | £1,768 | £1,854 | £2,007 | £2,163 | £2,358 | £10,150 |
| Change In Property Value | £4,550 | £4,709 | £7,659 | £8,815 | £9,344 | £35,078 |
| Net Return | £6,318 | £6,563 | £9,666 | £10,978 | £11,702 | £45,227 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change