Terraced
BD6
2 beds
1 bath
Portree Drive, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£11,127
↗ 27%After 5 Years
Change In Property Value
£36,427
↗ 27%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,180 | £9,318 | £9,551 | £9,789 | £10,083 | £47,921 |
| Total Expenses | £6,774 | £6,799 | £6,833 | £6,868 | £6,908 | £34,184 |
| Profit Before Tax | £2,406 | £2,518 | £2,717 | £2,921 | £3,175 | £13,737 |
| Profit After Tax | £1,949 | £2,040 | £2,201 | £2,366 | £2,572 | £11,127 |
| Change In Property Value | £4,725 | £4,890 | £7,954 | £9,154 | £9,703 | £36,427 |
| Net Return | £6,674 | £6,930 | £10,155 | £11,520 | £12,275 | £47,554 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change