Terraced
BD7
6 beds
3 baths
Ashgrove, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£42,279
↗ 31%After 5 Years
Change In Property Value
£113,328
↗ 27%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,400 | £29,841 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £20,104 | £20,159 | £20,244 | £20,332 | £20,437 | £101,276 |
| Profit Before Tax | £9,297 | £9,682 | £10,343 | £11,020 | £11,856 | £52,196 |
| Profit After Tax | £7,530 | £7,842 | £8,377 | £8,926 | £9,603 | £42,279 |
| Change In Property Value | £14,700 | £15,215 | £24,745 | £28,480 | £30,188 | £113,328 |
| Net Return | £22,230 | £23,057 | £33,123 | £37,406 | £39,791 | £155,607 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change