Semi Detached
BD8
3 beds
1 bath
Park Hill Drive, Bradford BD8
Yorkshire and The Humber, England · BD8
View property listing
Initial Investment
£75,998First YearProfit From Rental Income
£23,337
↗ 31%After 5 Years
Change In Property Value
£67,456
↗ 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 | £17,244 | £17,503 | £17,940 | £18,389 | £18,940 | £90,016 |
| Total Expenses | £12,143 | £12,180 | £12,235 | £12,291 | £12,356 | £61,205 |
| Profit Before Tax | £5,101 | £5,322 | £5,705 | £6,098 | £6,584 | £28,811 |
| Profit After Tax | £4,132 | £4,311 | £4,621 | £4,939 | £5,333 | £23,337 |
| Change In Property Value | £8,750 | £9,056 | £14,729 | £16,952 | £17,969 | £67,456 |
| Net Return | £12,882 | £13,367 | £19,350 | £21,891 | £23,302 | £90,792 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change