Semi Detached
BD8
4 beds
1 bath
Upper Woodlands Road, Bradford BD8
Yorkshire and The Humber, England · BD8
View property listing
Initial Investment
£86,497First YearProfit From Rental Income
£26,416
↗ 31%After 5 Years
Change In Property Value
£75,550
↗ 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 | £19,320 | £19,610 | £20,100 | £20,603 | £21,221 | £100,853 |
| Total Expenses | £13,541 | £13,581 | £13,641 | £13,702 | £13,775 | £68,240 |
| Profit Before Tax | £5,779 | £6,029 | £6,459 | £6,900 | £7,446 | £32,613 |
| Profit After Tax | £4,681 | £4,883 | £5,232 | £5,589 | £6,031 | £26,416 |
| Change In Property Value | £9,800 | £10,143 | £16,497 | £18,986 | £20,125 | £75,550 |
| Net Return | £14,481 | £15,026 | £21,728 | £24,575 | £26,156 | £101,967 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 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