Terraced
BD8
2 beds
1 bath
Washington Street, Bradford BD8
Yorkshire and The Humber, England · BD8
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£7,961
↗ 26%After 5 Years
Change In Property Value
£26,713
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,828 | £6,930 | £7,104 | £7,281 | £7,500 | £35,643 |
| Total Expenses | £5,111 | £5,132 | £5,160 | £5,189 | £5,222 | £25,814 |
| Profit Before Tax | £1,717 | £1,798 | £1,943 | £2,092 | £2,278 | £9,829 |
| Profit After Tax | £1,391 | £1,456 | £1,574 | £1,695 | £1,845 | £7,961 |
| Change In Property Value | £3,465 | £3,586 | £5,833 | £6,713 | £7,116 | £26,713 |
| Net Return | £4,856 | £5,043 | £7,407 | £8,408 | £8,961 | £34,674 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change