Terraced
BD7
4 beds
2 baths
St. Margarets Place, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£21,124
↗ 32%After 5 Years
Change In Property Value
£59,362
↗ 27%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £10,768 | £10,803 | £10,853 | £10,904 | £10,963 | £54,290 |
| Profit Before Tax | £4,628 | £4,824 | £5,165 | £5,515 | £5,947 | £26,079 |
| Profit After Tax | £3,749 | £3,908 | £4,184 | £4,467 | £4,817 | £21,124 |
| Change In Property Value | £7,700 | £7,970 | £12,962 | £14,918 | £15,813 | £59,362 |
| Net Return | £11,449 | £11,877 | £17,146 | £19,385 | £20,630 | £80,486 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change