Detached
BD7
2 beds
2 baths
Cemetery Road, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£14,782
↗ 30%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £7,968 | £7,996 | £8,035 | £8,075 | £8,122 | £40,195 |
| Profit Before Tax | £3,228 | £3,368 | £3,613 | £3,864 | £4,176 | £18,249 |
| Profit After Tax | £2,615 | £2,728 | £2,927 | £3,130 | £3,382 | £14,782 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £8,215 | £8,524 | £12,353 | £13,979 | £14,883 | £57,954 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 30% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change