Terraced
BD7
3 beds
1 bath
Southmere Crescent Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£12,698
↗ 30%After 5 Years
Change In Property Value
£37,776
↗ 27%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,200 | £10,455 | £10,768 | £51,178 |
| Total Expenses | £7,035 | £7,061 | £7,097 | £7,133 | £7,175 | £35,501 |
| Profit Before Tax | £2,769 | £2,890 | £3,103 | £3,322 | £3,593 | £15,677 |
| Profit After Tax | £2,243 | £2,341 | £2,514 | £2,691 | £2,911 | £12,698 |
| Change In Property Value | £4,900 | £5,072 | £8,248 | £9,493 | £10,063 | £37,776 |
| Net Return | £7,143 | £7,412 | £10,762 | £12,184 | £12,973 | £50,474 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change