Detached
BD7
5 beds
3 baths
Brayshaw Drive, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-72,931
↘ -42%After 5 Years
Change In Property Value
£141,660
↗ 27%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £22,049 | £22,072 | £22,101 | £22,130 | £22,164 | £110,516 |
| Profit Before Tax | £-14,849 | £-14,764 | £-14,610 | £-14,452 | £-14,256 | £-72,931 |
| Profit After Tax | £-14,849 | £-14,764 | £-14,610 | £-14,452 | £-14,256 | £-72,931 |
| Change In Property Value | £18,375 | £19,018 | £30,932 | £35,599 | £37,735 | £141,660 |
| Net Return | £3,526 | £4,254 | £16,322 | £21,147 | £23,480 | £68,728 |
| Return From Rental Income (%) | -9% | -9% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | 2% | 2% | 9% | 12% | 14% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change