Terraced
BD6
3 beds
1 bath
St. Helena Road, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£39,100First YearProfit From Rental Income
£10,358
↗ 26%After 5 Years
Change In Property Value
£34,268
↗ 27%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,989 | £9,214 | £9,490 | £45,102 |
| Total Expenses | £6,403 | £6,427 | £6,460 | £6,493 | £6,532 | £32,315 |
| Profit Before Tax | £2,237 | £2,342 | £2,529 | £2,720 | £2,958 | £12,787 |
| Profit After Tax | £1,812 | £1,897 | £2,048 | £2,203 | £2,396 | £10,358 |
| Change In Property Value | £4,445 | £4,601 | £7,483 | £8,612 | £9,128 | £34,268 |
| Net Return | £6,257 | £6,498 | £9,531 | £10,815 | £11,525 | £44,626 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 29% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change