Semi Detached
BD7
0 beds
1 bath
Great Horton Road, Great Horton, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£1,577
↗ 14%After 5 Years
Change In Property Value
£9,444
↗ 27%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,448 | £2,485 | £2,547 | £2,611 | £2,689 | £12,779 |
| Total Expenses | £2,133 | £2,149 | £2,166 | £2,183 | £2,201 | £10,832 |
| Profit Before Tax | £315 | £336 | £381 | £428 | £487 | £1,947 |
| Profit After Tax | £255 | £272 | £309 | £346 | £395 | £1,577 |
| Change In Property Value | £1,225 | £1,268 | £2,062 | £2,373 | £2,516 | £9,444 |
| Net Return | £1,480 | £1,540 | £2,371 | £2,720 | £2,911 | £11,021 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 25% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change