Terraced
BD7
5 beds
1 bath
Legrams Lane, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£25,269
↗ 32%After 5 Years
Change In Property Value
£69,885
↗ 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 | £18,132 | £18,404 | £18,864 | £19,336 | £19,916 | £94,651 |
| Total Expenses | £12,589 | £12,628 | £12,684 | £12,743 | £12,811 | £63,455 |
| Profit Before Tax | £5,543 | £5,776 | £6,180 | £6,593 | £7,104 | £31,196 |
| Profit After Tax | £4,490 | £4,679 | £5,005 | £5,340 | £5,755 | £25,269 |
| Change In Property Value | £9,065 | £9,382 | £15,260 | £17,562 | £18,616 | £69,885 |
| Net Return | £13,555 | £14,061 | £20,265 | £22,903 | £24,371 | £95,155 |
| 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