Terraced
BD7
6 beds
1 bath
Summerseat Place, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£28,032
↗ 32%After 5 Years
Change In Property Value
£76,901
↗ 27%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,956 | £20,255 | £20,762 | £21,281 | £21,919 | £104,173 |
| Total Expenses | £13,803 | £13,844 | £13,906 | £13,969 | £14,043 | £69,565 |
| Profit Before Tax | £6,153 | £6,411 | £6,856 | £7,312 | £7,876 | £34,608 |
| Profit After Tax | £4,984 | £5,193 | £5,553 | £5,923 | £6,380 | £28,032 |
| Change In Property Value | £9,975 | £10,324 | £16,791 | £19,325 | £20,485 | £76,901 |
| Net Return | £14,959 | £15,517 | £22,345 | £25,248 | £26,865 | £104,933 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 30% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change