Semi Detached
BD6
2 beds
1 bath
Shire Close, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£13,074
↗ 28%After 5 Years
Change In Property Value
£41,823
↗ 27%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £7,703 | £7,731 | £7,768 | £7,806 | £7,851 | £38,859 |
| Profit Before Tax | £2,833 | £2,964 | £3,193 | £3,429 | £3,722 | £16,140 |
| Profit After Tax | £2,295 | £2,400 | £2,587 | £2,778 | £3,015 | £13,074 |
| Change In Property Value | £5,425 | £5,615 | £9,132 | £10,510 | £11,141 | £41,823 |
| Net Return | £7,720 | £8,015 | £11,719 | £13,288 | £14,156 | £54,897 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change