Terraced
BD6
1 bed
1 bath
St. Enochs Road, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£17,488
↗ 29%After 5 Years
Change In Property Value
£53,966
↗ 27%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,596 | £13,800 | £14,145 | £14,499 | £14,934 | £70,973 |
| Total Expenses | £9,795 | £9,826 | £9,872 | £9,918 | £9,972 | £49,383 |
| Profit Before Tax | £3,801 | £3,973 | £4,273 | £4,580 | £4,961 | £21,590 |
| Profit After Tax | £3,079 | £3,218 | £3,461 | £3,710 | £4,019 | £17,488 |
| Change In Property Value | £7,000 | £7,245 | £11,783 | £13,562 | £14,375 | £53,966 |
| Net Return | £10,079 | £10,463 | £15,245 | £17,272 | £18,394 | £71,453 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change